OFF_MARKETRisky Deal8 days on market

1328 S Record Ave

1328 S Record Ave, Los Angeles, CA 90023, Los Angeles, CA 90023
$695,000
Zestimate®:$700,500$5,500 Under Market

Listing Price

Property image 1
1328 S Record Ave, Los Angeles, CA 90023
Loc: Los Angeles, CA
Days Listed
8
Tax Assessed
$588k
Zestimate®
$701k
1% Under Valued
Lot Size
7,567 sqft
Rent Estimate
$3,523/mo
Est. Cash Flow base
Type
multi 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

Eastman Avenue Elementary School

K-5
0.3 mi away
3

Robert Louis Stevenson Middle School

6-8
0.9 mi away
5

James A. Garfield Senior High School

9-12
1.6 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
4.29%
Total ROI
11.1%
Cash Flow
$-1,032/mo
DSCR
0.71
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
2026-05-06Listed for sale$695,000$511
2004-07-12Sold$355,000$261

Tax History

YearProperty TaxTax Assessment
2025$11,193.52$588,247
2024$10,986.34$576,714
2023$10,681.7$565,407
2022$10,323.5$554,321
2021$10,240.93$543,453
2020$10,296.04$537,882
2019$10,296.04$485,000
2018$9,359.38$470,000
2017$9,359.38$435,000
2016$8,932.44$435,000
2015$6,034.85$360,000
2014$4,994.14$340,000
2009$0$280,000
2008$0$447,855
2007$0$439,075
2006$0$362,100
2005$0$362,100
2003$0$38,060
2002$0$37,315
2000$0$35,868
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,359
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: $695,000Rent Basis: Observed Comp Model ($3,523/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $348/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.45%

NOI: $23,965/yr

Cash-on-Cash Yield
-12.1%

On $159,850 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.8%

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)-$368/mo
Homeowner / Hazard Insurance-$348/mo
Vacancy Reserve (5% of rent)-$176/mo
Repairs & Maintenance (10% of rent)-$352/mo
Property Management (8% of rent)-$282/mo
Total Pure Operating Expenses-$1,526/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,523/mo
Less: Operating Expenses-$1,526/mo
Net Operating Income (NOI)+$1,997/mo
Less: Debt Service (30yr @ 6.75%)-$3,606/mo
Net Cash Flow
$-1,609/mo
$-19,310/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.