OFF_MARKETRisky Deal9 days on market

405 N Flores St

405 N Flores St, Los Angeles, CA 90048, Los Angeles, CA 90048
$5,395,000
Zestimate®:$5,267,700

Listing Price

Property image 1
405 N Flores St, Los Angeles, CA 90048
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$2029k
Zestimate®
$5268k
Market Rate
Lot Size
7,153 sqft
Rent Estimate
$7,763/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

Rosewood Avenue Elementary School

K-5
0.2 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.1 mi away
5

Fairfax Senior High School

9-12
0.7 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
0.67%
Total ROI
-7.0%
Cash Flow
$-24,255/mo
DSCR
0.11
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
2026-06-08Sold$5,287,750
2026-05-27Contingent$5,395,000
2026-04-27Price change$5,395,000
2024-04-17Pending sale$1,950,000
2024-04-17Listed for sale$1,950,000
2024-04-16Sold$1,950,000
2022-07-12Listing removed$0
2022-07-05Listed for sale$2,850,000
2017-03-11Listing removed$6,500
2017-02-07Listed for rent$6,500
2006-06-23Sold$1,157,500

Tax History

YearProperty TaxTax Assessment
2026$0$2,028,780
2025$23,949.34$1,989,000
2024$18,919.6$1,550,793
2023$18,554.03$1,520,386
2022$17,690.64$1,490,575
2021$17,477.58$1,461,349
2020$17,659.73$1,446,366
2019$17,659.73$1,418,007
2018$16,879.5$1,390,204
2017$16,879.5$1,362,946
2016$16,512.63$1,336,223
2015$16,156.11$1,267,000
2014$14,807.26$1,195,000
2012$0$926,000
2011$0$926,000
2010$0$926,000
2009$0$1,059,200
2008$0$1,059,200
2007$0$1,180,650
2006$0$76,751
2005$0$76,751
2004$0$73,773
2003$0$72,422
2002$0$71,003
2000$0$68,248
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
0
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: $5,395,000Rent Basis: Observed Comp Model ($7,763/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,698/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.45%

NOI: $24,138/yr

Cash-on-Cash Yield
-25.1%

On $1,240,850 invested

DSCR Ratio
0.07x

Negative debt coverage

5-Yr Leveraged ROI
+-31.4%

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)-$1,268/mo
Homeowner / Hazard Insurance-$2,698/mo
Vacancy Reserve (5% of rent)-$388/mo
Repairs & Maintenance (10% of rent)-$776/mo
Property Management (8% of rent)-$621/mo
Total Pure Operating Expenses-$5,751/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,763/mo
Less: Operating Expenses-$5,751/mo
Net Operating Income (NOI)+$2,012/mo
Less: Debt Service (30yr @ 6.75%)-$27,993/mo
Net Cash Flow
$-25,982/mo
$-311,784/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.