OFF_MARKETRisky Deal5 days on market

7120 La Tijera Blvd APT B101

7120 La Tijera Blvd APT B101, Los Angeles, CA 90045, Los Angeles, CA 90045
$615,000
Zestimate®:$596,500

Listing Price

Property image 1
7120 La Tijera Blvd APT B101, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$559k
Zestimate®
$597k
Market Rate
Lot Size
0.55 acres
Rent Estimate
$3,342/mo
Est. Cash Flow base
Type
condo

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

Westport Heights Elementary School

K-5
0.9 mi away
2

Orville Wright Engineering And Design Magnet

6-8
1.7 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
3.2 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
4.57%
Total ROI
12.5%
Cash Flow
$-765/mo
DSCR
0.75
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
2026-09-04Sold$570,000$530
2026-08-06Pending sale$595,000$553
2026-07-25Price change$595,000$553
2026-06-24Price change$625,000$581
2026-06-17Pending sale$615,000$572
2026-06-11Contingent$615,000$572
2026-05-13Listed for sale$615,000$572
2020-04-07Sold$501,000$466
2017-12-07Listing removed$488,000$454
2017-12-07Listed for sale$488,000$454
2017-12-06Sold$501,000$466
2017-11-05Pending sale$488,000$454
2017-10-23Listed for sale$488,000$454
2007-02-21Sold$430,000$400
2004-07-27Sold$357,000$332
2002-05-06Sold$247,000$230

Tax History

YearProperty TaxTax Assessment
2026$0$558,868
2025$6,671.72$547,911
2024$6,593.42$537,169
2023$6,468.38$526,637
2022$6,167.53$516,312
2021$6,086.64$506,189
2020$6,391.22$521,240
2019$6,391.22$511,020
2018$6,114.64$501,000
2017$6,114.64$496,385
2016$5,960.65$439,000
2015$5,254.34$372,000
2014$3,613.47$294,000
2012$0$177,000
2011$0$177,000
2010$0$177,000
2009$0$332,500
2008$0$438,600
2007$0$371,422
2006$0$364,140
2005$0$364,140
2004$0$256,643
2003$0$251,940
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,076
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: $615,000Rent Basis: Observed Comp Model ($3,342/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $308/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.74%

NOI: $22,993/yr

Cash-on-Cash Yield
-10.8%

On $141,450 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.1%

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)-$349/mo
Homeowner / Hazard Insurance-$308/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$334/mo
Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$1,426/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,342/mo
Less: Operating Expenses-$1,426/mo
Net Operating Income (NOI)+$1,916/mo
Less: Debt Service (30yr @ 6.75%)-$3,191/mo
Net Cash Flow
$-1,275/mo
$-15,301/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.