OFF_MARKETRisky Deal13 days on market
2627 S Cloverdale Ave
2627 S Cloverdale Ave, Los Angeles, CA 90016, Los Angeles, CA 90016
2627 S Cloverdale Ave, Los Angeles, CA 90016
Loc: Los Angeles, CA
Days Listed
13
Tax Assessed
$425k
Zestimate®
$868k
Market Rate
Lot Size
3,607 sqft
Rent Estimate
$3,886/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.
5
Cienega Elementary School
K-5
0.2 mi away
3
Johnnie Cochran, Jr., Middle School
6-8
1.9 mi away
3
Susan Miller Dorsey 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
4.04%
Total ROI
9.9%
Cash Flow
$-1,516/mo
DSCR
0.67
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-24 | Sold | $867,500 | $738 |
| 2026-07-16 | Contingent | $875,000 | $745 |
| 2026-07-10 | Price change | $875,000 | $745 |
| 2026-05-05 | Listed for sale | $899,000 | $765 |
| 2026-04-25 | Listing removed | $899,999 | $766 |
| 2026-02-26 | Price change | $899,999 | $766 |
| 2026-01-21 | Listed for sale | $929,999 | $791 |
| 2026-01-01 | Listing removed | $948,000 | $807 |
| 2025-10-23 | Listed for sale | $948,000 | $807 |
| 2025-10-20 | Listing removed | $948,000 | $807 |
| 2025-09-04 | Listed for sale | $948,000 | $807 |
| 2023-09-19 | Listing removed | $0 | – |
| 2023-09-01 | Contingent | $920,000 | $783 |
| 2023-07-27 | Price change | $920,000 | $783 |
| 2023-07-11 | Price change | $899,000 | $765 |
| 2023-05-31 | Listed for sale | $949,000 | $808 |
| 2023-05-31 | Listing removed | $0 | – |
| 2023-05-11 | Price change | $954,000 | $812 |
| 2023-04-19 | Listed for sale | $959,000 | $816 |
| 2023-04-19 | Listing removed | $0 | – |
| 2023-03-20 | Listed for sale | $959,000 | $816 |
| 2023-03-09 | Contingent | $949,000 | $808 |
| 2023-02-07 | Listed for sale | $949,000 | $808 |
| 2013-11-13 | Sold | $340,000 | $289 |
| 2004-12-02 | Sold | $325,000 | $277 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $425,118 |
| 2025 | $5,168.12 | $416,783 |
| 2024 | $5,120.3 | $408,612 |
| 2023 | $5,026.71 | $400,601 |
| 2022 | $4,798.89 | $392,747 |
| 2021 | $4,734.58 | $385,047 |
| 2020 | $4,781.24 | $381,100 |
| 2019 | $4,781.24 | $373,628 |
| 2018 | $4,541.22 | $366,303 |
| 2017 | $4,541.22 | $359,121 |
| 2016 | $4,444.74 | $352,080 |
| 2015 | $4,338.85 | $346,792 |
| 2014 | $4,298.25 | $340,000 |
| 2012 | $0 | $204,000 |
| 2011 | $0 | $204,000 |
| 2010 | $0 | $204,000 |
| 2009 | $0 | $304,400 |
| 2008 | $0 | $405,010 |
| 2007 | $0 | $397,070 |
| 2006 | $0 | $331,500 |
| 2005 | $0 | $331,500 |
| 2004 | $0 | $28,588 |
| 2003 | $0 | $28,065 |
| 2002 | $0 | $27,516 |
| 2000 | $0 | $26,450 |
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: $899,000Rent Basis: Observed Comp Model ($3,886/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.04%
NOI: $27,318/yr
Cash-on-Cash Yield
-13.9%
On $206,770 invested
DSCR Ratio
0.49x
Negative debt coverage
5-Yr Leveraged ROI
+24.9%
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)-$266/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$194/mo
Repairs & Maintenance (10% of rent)-$389/mo
Property Management (8% of rent)-$311/mo
Total Pure Operating Expenses-$1,609/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,886/mo
Less: Operating Expenses-$1,609/mo
Net Operating Income (NOI)+$2,277/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-2,388/mo
$-28,658/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.