OFF_MARKETRisky Deal3 days on market

12456 Gilmore Ave

12456 Gilmore Ave, Los Angeles, CA 90066, Los Angeles, CA 90066
$1,799,000
Zestimate®:$2,098,800$299,800 Under Market

Listing Price

Property image 1
12456 Gilmore Ave, Los Angeles, CA 90066
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$909k
Zestimate®
$2099k
14% Under Valued
Lot Size
4,800 sqft
Rent Estimate
$5,999/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.

10

Short Avenue Elementary School

K-5
0.4 mi away
5

Marina Del Rey Middle School

6-8
0.3 mi away
8

Venice Senior High School

9-12
1.3 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
1.71%
Total ROI
-1.8%
Cash Flow
$-6,536/mo
DSCR
0.28
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
2026-06-11Sold$2,100,000$1,239
2026-06-09Pending sale$1,799,000$1,061
2026-05-23Contingent$1,799,000$1,061
2026-05-14Listed for sale$1,799,000$1,061
2007-05-03Sold$665,000$392
2001-04-25Sold$268,800$159

Tax History

YearProperty TaxTax Assessment
2026$0$908,761
2025$10,829.09$890,943
2024$10,686.44$873,474
2023$10,482.17$856,348
2022$9,995.49$839,557
2021$9,835.88$823,097
2020$9,938.08$814,659
2019$9,938.08$798,686
2018$9,487.77$783,027
2017$9,487.77$767,675
2016$9,281.24$752,623
2015$9,079.31$741,319
2014$8,250.45$667,000
2012$0$432,000
2011$0$594,000
2010$0$594,000
2009$0$594,000
2008$0$678,300
2007$0$302,315
2006$0$296,388
2005$0$296,388
2004$0$284,880
2003$0$279,659
2002$0$274,176
2000$0$62,104
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,695
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: $1,799,000Rent Basis: Observed Comp Model ($5,999/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $900/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.10%

NOI: $37,815/yr

Cash-on-Cash Yield
-17.9%

On $413,770 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+4.5%

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)-$568/mo
Homeowner / Hazard Insurance-$900/mo
Vacancy Reserve (5% of rent)-$300/mo
Repairs & Maintenance (10% of rent)-$600/mo
Property Management (8% of rent)-$480/mo
Total Pure Operating Expenses-$2,848/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,999/mo
Less: Operating Expenses-$2,848/mo
Net Operating Income (NOI)+$3,151/mo
Less: Debt Service (30yr @ 6.75%)-$9,335/mo
Net Cash Flow
$-6,183/mo
$-74,200/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.