OFF_MARKETRisky Deal3 days on market

2600 Stoner Ave

2600 Stoner Ave, Los Angeles, CA 90064, Los Angeles, CA 90064
$785,000
Zestimate®:$784,900

Listing Price

Property image 1
2600 Stoner Ave, Los Angeles, CA 90064
Loc: Los Angeles, CA
Days Listed
3
Zestimate®
$785k
Market Rate
Lot Size
5,609 sqft
Rent Estimate
$3,527/mo
Est. Cash Flow base
Type
townhouse

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

Richland Avenue Elementary School

K-7
0.2 mi away
6

University Senior High School Charter

9-12
1.6 mi away
6

Daniel Webster Middle School

6-8
0.5 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
3.60%
Total ROI
7.6%
Cash Flow
$-1,616/mo
DSCR
0.59
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
2026-07-14Sold$785,000$748
2026-06-26Pending sale$785,000$748
2026-06-16Contingent$785,000$748
2026-05-14Listed for sale$785,000$748
2021-03-26Sold$815,000$776
2021-01-18Contingent$625,000$595
2021-01-18Pending sale$625,000$595
2021-01-05Listed for sale$625,000$595
2019-09-18Sold$1,835,000$1,748
2019-08-01Pending sale$1,895,000$1,805
2019-07-27Listed for sale$1,895,000$1,805
2019-07-16Pending sale$1,895,000$1,805
2019-07-15Price change$1,895,000$1,805
2019-07-02Listed for sale$1,995,000$1,900
2019-06-18Pending sale$1,995,000$1,900
2019-05-24Price change$1,995,000$1,900
2019-05-21Pending sale$2,095,000$1,995
2019-05-03Listed for sale$2,095,000$1,995
2018-04-04Listing removed$1,650$2
2018-03-23Price change$1,650$2
2018-03-13Price change$1,700$2
2018-03-01Price change$1,800$2
2018-02-23Listed for rent$1,900$2
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,050
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: $785,000Rent Basis: Observed Comp Model ($3,527/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $393/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.80%

NOI: $21,986/yr

Cash-on-Cash Yield
-14.9%

On $180,550 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.7%

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)-$491/mo
Homeowner / Hazard Insurance-$393/mo
Vacancy Reserve (5% of rent)-$176/mo
Repairs & Maintenance (10% of rent)-$353/mo
Property Management (8% of rent)-$282/mo
Total Pure Operating Expenses-$1,695/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,527/mo
Less: Operating Expenses-$1,695/mo
Net Operating Income (NOI)+$1,832/mo
Less: Debt Service (30yr @ 6.75%)-$4,073/mo
Net Cash Flow
$-2,241/mo
$-26,892/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

2600 Stoner Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens