OFF_MARKETRisky Deal8 days on market
2225 Malaga Rd
2225 Malaga Rd, Los Angeles, CA 90068, Los Angeles, CA 90068
2225 Malaga Rd, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
8
Tax Assessed
$2713k
Zestimate®
$4280k
Market Rate
Lot Size
0.37 acres
Rent Estimate
$17,635/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.
7
Valley View Elementary School
K-5
1 mi away
5
Hubert Howe Bancroft Middle School
6-8
1.7 mi away
8
Hollywood Senior High School
9-12
0.9 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
3.42%
Total ROI
6.8%
Cash Flow
$-9,904/mo
DSCR
0.56
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-07-02 | Sold | $4,280,000 | $918 |
| 2026-06-18 | Pending sale | $4,495,000 | $965 |
| 2026-06-04 | Contingent | $4,495,000 | $965 |
| 2026-04-27 | Listed for sale | $4,495,000 | $965 |
| 2025-03-13 | Sold | $3,925,000 | $842 |
| 2024-12-06 | Contingent | $3,995,000 | $857 |
| 2024-11-15 | Price change | $3,995,000 | $857 |
| 2024-09-23 | Price change | $4,395,000 | $943 |
| 2024-08-23 | Listed for sale | $4,595,000 | $986 |
| 2024-08-02 | Listing removed | $0 | – |
| 2024-07-25 | Contingent | $4,650,000 | $998 |
| 2024-06-04 | Price change | $4,650,000 | $998 |
| 2024-05-09 | Listed for sale | $4,850,000 | $1,041 |
| 2017-09-06 | Sold | $3,020,000 | $648 |
| 2017-07-22 | Pending sale | $3,195,000 | $686 |
| 2017-06-16 | Price change | $3,195,000 | $686 |
| 2017-06-15 | Pending sale | $3,495,000 | $750 |
| 2017-06-15 | Listed for sale | $3,495,000 | $750 |
| 2017-04-20 | Listing removed | $3,495,000 | $750 |
| 2017-03-28 | Pending sale | $3,495,000 | $750 |
| 2017-02-22 | Price change | $3,495,000 | $750 |
| 2017-01-23 | Listed for sale | $3,795,000 | $814 |
| 2015-10-11 | Listing removed | $19,500 | $4 |
| 2015-04-05 | Listed for rent | $19,500 | $4 |
| 2011-04-18 | Sold | $2,400,000 | $515 |
| 2011-03-17 | Price change | $2,550,000 | $547 |
| 2010-12-07 | Listed for sale | $2,695,000 | $578 |
| 2007-10-03 | Sold | $2,000,000 | $429 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $2,712,505 |
| 2025 | $35,840.52 | $2,946,697 |
| 2024 | $35,426.99 | $2,888,920 |
| 2023 | $34,742.84 | $2,832,276 |
| 2022 | $33,158.07 | $2,776,742 |
| 2021 | $32,748.23 | $2,722,297 |
| 2020 | $33,016.55 | $2,694,384 |
| 2019 | $33,016.55 | $2,641,554 |
| 2018 | $31,537.62 | $2,702,359 |
| 2017 | $31,537.62 | $2,649,373 |
| 2016 | $32,254.67 | $2,597,425 |
| 2015 | $31,499.31 | $2,558,410 |
| 2014 | $31,128.1 | $2,508,295 |
| 2012 | $0 | $2,448,000 |
| 2011 | $0 | $1,640,000 |
| 2010 | $0 | $1,640,000 |
| 2009 | $0 | $2,040,000 |
| 2008 | $0 | $2,000,000 |
| 2007 | $0 | $328,948 |
| 2006 | $0 | $322,499 |
| 2005 | $0 | $322,499 |
| 2004 | $0 | $309,978 |
| 2003 | $0 | $304,297 |
| 2002 | $0 | $298,332 |
| 2000 | $0 | $286,749 |
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: $4,495,000Rent Basis: Observed Comp Model ($17,635/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,248/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.57%
NOI: $115,628/yr
Cash-on-Cash Yield
-15.9%
On $1,033,850 invested
DSCR Ratio
0.41x
Negative debt coverage
5-Yr Leveraged ROI
+14.8%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$1,695/mo
Homeowner / Hazard Insurance-$2,248/mo
Vacancy Reserve (5% of rent)-$882/mo
Repairs & Maintenance (10% of rent)-$1,764/mo
Property Management (8% of rent)-$1,411/mo
Total Pure Operating Expenses-$7,999/mo
Net Investor Cash Flow
Gross Scheduled Rent+$17,635/mo
Less: Operating Expenses-$7,999/mo
Net Operating Income (NOI)+$9,636/mo
Less: Debt Service (30yr @ 6.75%)-$23,324/mo
Net Cash Flow
$-13,688/mo
$-164,255/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.