OFF_MARKETRisky Deal8 days on market

6964 Los Tilos Rd

6964 Los Tilos Rd, Los Angeles, CA 90068, Los Angeles, CA 90068
$4,895,000
Zestimate®:$3,987,100

Listing Price

Property image 1
6964 Los Tilos Rd, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
8
Tax Assessed
$2208k
Zestimate®
$3987k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$14,208/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.

8

Gardner Street Elementary School

K-5
1 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.6 mi away
8

Hollywood Senior High School

9-12
0.8 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
2.58%
Total ROI
2.6%
Cash Flow
$-14,229/mo
DSCR
0.43
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
2026-07-20Listing removed$4,295,000$1,358
2026-06-10Price change$4,295,000$1,358
2026-04-27Listed for sale$4,895,000$1,548
2000-05-05Sold$1,350,000$427

Tax History

YearProperty TaxTax Assessment
2026$0$2,207,961
2025$26,459.7$2,164,669
2024$26,097.83$2,122,225
2023$25,596.23$2,080,614
2022$24,439.53$2,039,819
2021$24,139.47$1,999,823
2020$24,318.13$1,979,318
2019$24,318.13$1,940,509
2018$23,244.52$1,902,461
2017$23,244.52$1,865,158
2016$22,742.57$1,828,588
2015$22,202.26$1,801,122
2014$21,944.02$1,765,841
2012$0$1,723,394
2011$0$1,689,603
2010$0$1,676,976
2009$0$1,680,961
2008$0$1,648,002
2007$0$1,615,689
2006$0$1,584,010
2005$0$1,584,010
2004$0$1,522,503
2003$0$1,494,600
2002$0$1,419,540
2000$0$757,975
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
5
Sq Ft
3,163
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: $4,895,000Rent Basis: Observed Comp Model ($14,208/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,448/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.74%

NOI: $85,346/yr

Cash-on-Cash Yield
-19.5%

On $1,125,850 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-3.3%

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)-$1,380/mo
Homeowner / Hazard Insurance-$2,448/mo
Vacancy Reserve (5% of rent)-$710/mo
Repairs & Maintenance (10% of rent)-$1,421/mo
Property Management (8% of rent)-$1,137/mo
Total Pure Operating Expenses-$7,096/mo
Net Investor Cash Flow
Gross Scheduled Rent+$14,208/mo
Less: Operating Expenses-$7,096/mo
Net Operating Income (NOI)+$7,112/mo
Less: Debt Service (30yr @ 6.75%)-$25,399/mo
Net Cash Flow
$-18,287/mo
$-219,443/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.