OFF_MARKETGood Deal85 days on market

2260 N Cahuenga Blvd APT 502

2260 N Cahuenga Blvd APT 502, Los Angeles, CA 90068, Los Angeles, CA 90068
$499,999
Zestimate®:$496,700

Listing Price

Property image 1
2260 N Cahuenga Blvd APT 502, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
85
Tax Assessed
$498k
Zestimate®
$497k
Market Rate
Lot Size
0.41 acres
Rent Estimate
$3,415/mo
Est. Cash Flow base
Type
condo

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
0.8 mi away
3

Joseph Le Conte Middle School

6-8
1.4 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
7.02%
Total ROI
24.8%
Cash Flow
$396/mo
DSCR
1.16
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
2026-05-19Listed for rent$2,995$2
2026-04-01Listed for sale$499,999$397
2026-03-30Listing removed$499,999$397
2025-12-12Price change$499,999$397
2025-10-06Price change$549,000$436
2025-09-11Listing removed$3,500$3
2025-09-05Listed for sale$629,000$500
2025-06-12Listed for rent$3,500$3
2008-10-24Sold$387,000$308
2008-04-30Sold$330,000$262
2004-05-10Sold$400,000$318
2001-12-24Sold$179,000$142
1999-08-25Sold$171,000$136
1996-11-21Sold$125,000$99
1996-05-08Sold$71,500$57
1995-04-25Sold$95,329$76

Tax History

YearProperty TaxTax Assessment
2025$6,179.74$498,349
2024$6,039.47$488,578
2023$5,923.15$478,999
2022$5,672.14$469,608
2021$5,599.24$460,401
2020$5,584.52$455,681
2019$5,584.52$446,747
2018$5,349.71$437,988
2017$5,349.71$429,401
2016$5,230.51$420,982
2015$5,071.34$414,660
2014$4,764.42$386,000
2012$0$346,000
2011$0$388,988
2010$0$386,082
2009$0$387,000
2008$0$432,971
2007$0$424,482
2006$0$416,159
2005$0$416,159
2004$0$185,987
2003$0$182,580
2002$0$179,000
2000$0$171,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,258
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: $499,999Rent Basis: Observed Comp Model ($3,415/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.96%

NOI: $24,817/yr

Cash-on-Cash Yield
-5.5%

On $115,000 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+66.7%

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)-$311/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$171/mo
Repairs & Maintenance (10% of rent)-$342/mo
Property Management (8% of rent)-$273/mo
Total Pure Operating Expenses-$1,347/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,415/mo
Less: Operating Expenses-$1,347/mo
Net Operating Income (NOI)+$2,068/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-526/mo
$-6,316/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.