OFF_MARKETRisky Deal13 days on market
6343 W 84th Pl
6343 W 84th Pl, Los Angeles, CA 90045, Los Angeles, CA 90045
6343 W 84th Pl, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
13
Tax Assessed
$1202k
Zestimate®
$2428k
Market Rate
Lot Size
6,085 sqft
Rent Estimate
$6,241/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
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
2.08%
Total ROI
0.1%
Cash Flow
$-8,271/mo
DSCR
0.34
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $2,489,000Rent Basis: Observed Comp Model ($6,241/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,245/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.35%
NOI: $33,714/yr
Cash-on-Cash Yield
-21.2%
On $572,470 invested
DSCR Ratio
0.22x
Negative debt coverage
5-Yr Leveraged ROI
+-11.7%
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)-$751/mo
Homeowner / Hazard Insurance-$1,245/mo
Vacancy Reserve (5% of rent)-$312/mo
Repairs & Maintenance (10% of rent)-$624/mo
Property Management (8% of rent)-$499/mo
Total Pure Operating Expenses-$3,431/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,241/mo
Less: Operating Expenses-$3,431/mo
Net Operating Income (NOI)+$2,810/mo
Less: Debt Service (30yr @ 6.75%)-$12,915/mo
Net Cash Flow
$-10,105/mo
$-121,264/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.