OFF_MARKETRisky Deal76 days on market

11916 Idaho Ave

11916 Idaho Ave, Los Angeles, CA 90025, Los Angeles, CA 90025
$1,995,000
Zestimate®:$1,814,000

Listing Price

Property image 1
11916 Idaho Ave, Los Angeles, CA 90025
Loc: Los Angeles, CA
Days Listed
76
Tax Assessed
$1505k
Zestimate®
$1814k
Market Rate
Lot Size
2,951 sqft
Rent Estimate
$7,518/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.

7

Brockton Avenue Elementary School

K-5
0.4 mi away
6

Daniel Webster Middle School

6-8
1.6 mi away
6

University Senior High School Charter

9-12
0.4 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
3.45%
Total ROI
6.9%
Cash Flow
$-4,355/mo
DSCR
0.57
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
2026-09-09Price change$1,825,000$749
2026-08-27Price change$1,875,000$769
2026-08-12Price change$1,900,000$779
2026-07-29Price change$1,985,000$814
2026-07-08Price change$1,995,000$818
2026-05-28Price change$2,049,000$840
2026-04-29Listed for sale$2,115,000$868
2025-05-28Sold$1,475,000$605
2025-05-12Pending sale$1,775,000$728
2025-04-13Contingent$1,775,000$728
2025-03-27Price change$1,775,000$728
2025-03-06Listed for sale$1,895,000$777
2025-03-02Listing removed$1,895,000$777
2024-12-03Listed for sale$1,895,000$777
2000-11-08Sold$350,000$144

Tax History

YearProperty TaxTax Assessment
2026$0$1,504,500
2025$6,542.06$527,374
2024$6,449.21$517,034
2023$6,329.8$506,897
2022$6,040.29$496,959
2021$5,952.47$487,216
2020$6,010.73$482,221
2019$6,010.73$472,767
2018$5,738.78$463,498
2017$5,738.78$454,410
2016$5,616.63$445,501
2015$5,468.4$438,811
2014$5,413.48$430,217
2012$0$419,878
2011$0$411,646
2010$0$408,570
2009$0$409,541
2008$0$401,511
2007$0$393,639
2006$0$385,922
2005$0$385,922
2004$0$370,938
2003$0$364,140
2002$0$357,000
2000$0$324,259
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,438
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: $1,995,000Rent Basis: Observed Comp Model ($7,518/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.32%

NOI: $46,207/yr

Cash-on-Cash Yield
-17.0%

On $458,850 invested

DSCR Ratio
0.37x

Negative debt coverage

5-Yr Leveraged ROI
+9.2%

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)-$940/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$376/mo
Repairs & Maintenance (10% of rent)-$752/mo
Property Management (8% of rent)-$601/mo
Total Pure Operating Expenses-$3,667/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,518/mo
Less: Operating Expenses-$3,667/mo
Net Operating Income (NOI)+$3,851/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-6,501/mo
$-78,013/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

11916 Idaho Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens