OFF_MARKETRisky Deal11 days on market

5513 Tuxedo Ter

5513 Tuxedo Ter, Los Angeles, CA 90068, Los Angeles, CA 90068
$2,399,000
Zestimate®:$2,288,100

Listing Price

Property image 1
5513 Tuxedo Ter, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
11
Tax Assessed
$1731k
Zestimate®
$2288k
Market Rate
Lot Size
10,751 sqft
Rent Estimate
$7,671/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Cheremoya Avenue Elementary School

K-5
0.6 mi away
3

Joseph Le Conte Middle School

6-8
1.2 mi away
8

Hollywood Senior High School

9-12
1.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.55%
Total ROI
2.4%
Cash Flow
$-7,024/mo
DSCR
0.42
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-10Sold$2,289,210$995
2026-05-13Contingent$2,399,000$1,043
2026-04-24Listed for sale$2,399,000$1,043
2024-10-05Listing removed$13,000$6
2024-08-21Price change$13,000$6
2024-08-06Listed for rent$14,000$6
2023-11-06Listing removed$0
2023-10-11Price change$13,000$6
2023-09-06Listed for rent$14,000$6
2012-01-23Listing removed$1,545,000$672
2011-10-01Listed for sale$1,545,000$672
2004-08-06Sold$1,180,000$513
2004-02-27Sold$850,000$370

Tax History

YearProperty TaxTax Assessment
2026$0$1,730,835
2025$20,767.24$1,696,910
2024$20,508.77$1,663,638
2023$20,112.63$1,631,018
2022$19,204.79$1,599,038
2021$18,975.39$1,567,685
2020$19,101.31$1,551,612
2019$19,101.31$1,521,189
2018$18,256.16$1,491,363
2017$18,256.16$1,462,122
2016$17,858.6$1,433,453
2015$17,433.24$1,411,922
2014$17,231.76$1,384,266
2012$0$1,250,000
2011$0$1,250,000
2010$0$1,250,000
2009$0$1,123,400
2008$0$1,291,893
2007$0$1,227,671
2006$0$1,203,600
2005$0$1,203,600
2004$0$103,089
2003$0$101,201
2002$0$99,218
2000$0$95,368
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,300
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $2,399,000Rent Basis: Observed Comp Model ($7,671/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,200/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.81%

NOI: $43,499/yr

Cash-on-Cash Yield
-19.2%

On $551,770 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-1.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$1,082/mo
Homeowner / Hazard Insurance-$1,200/mo
Vacancy Reserve (5% of rent)-$384/mo
Repairs & Maintenance (10% of rent)-$767/mo
Property Management (8% of rent)-$614/mo
Total Pure Operating Expenses-$4,046/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,671/mo
Less: Operating Expenses-$4,046/mo
Net Operating Income (NOI)+$3,625/mo
Less: Debt Service (30yr @ 6.75%)-$12,448/mo
Net Cash Flow
$-8,823/mo
$-105,876/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.