OFF_MARKETRisky Deal6 days on market

6500 W 5th St

6500 W 5th St, Los Angeles, CA 90048, Los Angeles, CA 90048
$3,295,000
Zestimate®:$3,034,300

Listing Price

Property image 1
6500 W 5th St, Los Angeles, CA 90048
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$1913k
Zestimate®
$3034k
Market Rate
Lot Size
6,103 sqft
Rent Estimate
$6,688/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.

9

Hancock Park Elementary School

K-5
0.5 mi away
7

John Burroughs Middle School

6-8
1.9 mi away
5

Fairfax Senior High School

9-12
1.1 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
2.11%
Total ROI
0.2%
Cash Flow
$-10,875/mo
DSCR
0.35
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
2026-09-09Sold$2,995,000$1,194
2026-09-01Pending sale$2,995,000$1,194
2026-08-31Contingent$2,995,000$1,194
2026-08-14Pending sale$2,995,000$1,194
2026-08-05Price change$2,995,000$1,194
2026-07-16Listed for sale$3,295,000$1,313
2026-07-09Listing removed$3,295,000$1,313
2026-05-11Listed for sale$3,295,000$1,313
2025-06-24Sold$1,875,000$747

Tax History

YearProperty TaxTax Assessment
2026$0$1,912,500
2025$1,924.42$132,569
2024$1,870.01$129,970
2023$1,842.76$127,422
2022$1,769.14$124,924
2021$1,735.17$122,475
2020$1,748$121,220
2019$1,748$118,844
2018$1,637.69$116,514
2017$1,637.69$114,230
2016$1,607.19$111,991
2015$1,550.74$110,310
2014$1,547.48$108,150
2012$0$105,552
2011$0$103,483
2010$0$102,710
2009$0$102,955
2008$0$100,937
2007$0$98,959
2006$0$97,020
2005$0$97,020
2004$0$93,255
2003$0$91,547
2002$0$89,753
2000$0$86,270
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
2,509
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: $3,295,000Rent Basis: Observed Comp Model ($6,688/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,648/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.84%

NOI: $27,677/yr

Cash-on-Cash Yield
-23.4%

On $757,850 invested

DSCR Ratio
0.13x

Negative debt coverage

5-Yr Leveraged ROI
+-22.9%

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)-$1,195/mo
Homeowner / Hazard Insurance-$1,648/mo
Vacancy Reserve (5% of rent)-$334/mo
Repairs & Maintenance (10% of rent)-$669/mo
Property Management (8% of rent)-$535/mo
Total Pure Operating Expenses-$4,382/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,688/mo
Less: Operating Expenses-$4,382/mo
Net Operating Income (NOI)+$2,306/mo
Less: Debt Service (30yr @ 6.75%)-$17,097/mo
Net Cash Flow
$-14,791/mo
$-177,487/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.