OFF_MARKETRisky Deal9 days on market

2620 N Beachwood Dr

2620 N Beachwood Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,595,000
Zestimate®:$1,323,700

Listing Price

Property image 1
2620 N Beachwood Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$1410k
Zestimate®
$1324k
Market Rate
Lot Size
7,520 sqft
Rent Estimate
$6,713/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
0.9 mi away
3

Joseph Le Conte Middle School

6-8
1.6 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
3.36%
Total ROI
6.5%
Cash Flow
$-3,596/mo
DSCR
0.55
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
2015-04-01Sold$1,185,000$828
2015-02-20Pending sale$949,000$663
2015-02-06Listed for sale$949,000$663
2013-01-22Sold$715,000$499
2011-01-03Listing removed$699,000$488
2010-11-29Listed for sale$699,000$488
2010-07-13Sold$535,500$374

Tax History

YearProperty TaxTax Assessment
2026$0$1,409,758
2025$16,976.62$1,382,117
2024$16,770.62$1,355,018
2023$16,447.99$1,328,450
2022$15,712.52$1,302,403
2021$15,527.77$1,276,866
2020$15,617.66$1,263,775
2019$15,617.66$1,238,996
2018$14,884.48$1,214,703
2017$14,884.48$1,190,887
2016$14,559.97$1,167,537
2015$14,211.17$712,104
2014$8,815.98$718,245
2012$0$663,000
2011$0$650,000
2010$0$764,586
2009$0$766,403
2008$0$751,376
2007$0$736,644
2006$0$405,380
2005$0$405,380
2004$0$389,640
2003$0$382,500
2002$0$199,360
2000$0$191,621
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,432
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: $1,595,000Rent Basis: Observed Comp Model ($6,713/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $798/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.63%

NOI: $41,879/yr

Cash-on-Cash Yield
-15.7%

On $366,850 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.9%

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)-$881/mo
Homeowner / Hazard Insurance-$798/mo
Vacancy Reserve (5% of rent)-$336/mo
Repairs & Maintenance (10% of rent)-$671/mo
Property Management (8% of rent)-$537/mo
Total Pure Operating Expenses-$3,223/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,713/mo
Less: Operating Expenses-$3,223/mo
Net Operating Income (NOI)+$3,490/mo
Less: Debt Service (30yr @ 6.75%)-$8,276/mo
Net Cash Flow
$-4,786/mo
$-57,434/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.