FOR_SALEExcellent Deal39 days on market

11201 Chalon Rd

11201 Chalon Rd, Los Angeles, CA 90077, Los Angeles, CA 90077
$400,000,000

Listing Price

Property image 1
11201 Chalon Rd, Los Angeles, CA 90077
Loc: Los Angeles, CA
Days Listed
39
Tax Assessed
$123495k
Lot Size
7.86 acres
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.

8

Warner Avenue Elementary School

K-5
1.8 mi away
7

Emerson Community Charter School

6-8
2.4 mi away
6

University Senior High School Charter

9-12
2.6 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
8.28%
Total ROI
31.0%
Cash Flow
$736,208/mo
DSCR
1.36
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
2026-04-28Listed for sale$400,000,000$5,714

Tax History

YearProperty TaxTax Assessment
2026$0$123,495,304
2025$1,447,169.2$121,073,832
2024$1,431,103$118,699,832
2023$1,402,848.6$116,372,384
2022$1,336,783$114,090,576
2021$1,321,011.6$111,853,504
2020$1,334,985$110,706,584
2019$1,334,985$87,479,184
2018$1,027,091.56$80,599,112
2017$1,027,091.56$65,768,736
2016$785,955.1$37,879,152
2015$452,775.2$37,310,172
2014$447,144.28$36,579,320
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
39
Baths
59
Sq Ft
70,000
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: $400,000,000Rent Basis: Modeled Estimate ($3,200,000/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200,000/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.56%

NOI: $26,241,785/yr

Cash-on-Cash Yield
1.5%

On $92,000,000 invested

DSCR Ratio
1.05x

Tight qualification

5-Yr Leveraged ROI
+101.5%

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)-$77,185/mo
Homeowner / Hazard Insurance-$200,000/mo
Vacancy Reserve (5% of rent)-$160,000/mo
Repairs & Maintenance (10% of rent)-$320,000/mo
Property Management (8% of rent)-$256,000/mo
Total Pure Operating Expenses-$1,013,185/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,200,000/mo
Less: Operating Expenses-$1,013,185/mo
Net Operating Income (NOI)+$2,186,815/mo
Less: Debt Service (30yr @ 6.75%)-$2,075,514/mo
Net Cash Flow
$111,302/mo
$1,335,618/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

11201 Chalon Rd | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens