OFF_MARKETRisky Deal35 days on market

505 N Avenue 65

505 N Avenue 65, Los Angeles, CA 90042, Los Angeles, CA 90042
$900,000
Zestimate®:$888,300

Listing Price

Property image 1
505 N Avenue 65, Los Angeles, CA 90042
Loc: Los Angeles, CA
Days Listed
35
Tax Assessed
$1201k
Zestimate®
$888k
Market Rate
Lot Size
3,745 sqft
Rent Estimate
$4,207/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.

8

San Pascual Elementary Science Technology Engineering Arts And Mathematics (STEAM) Magnet

K-5
0.3 mi away
7

Luther Burbank Middle School

6-8
0.3 mi away
4

Benjamin Franklin Senior High School

6-12
1.2 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
4.51%
Total ROI
12.2%
Cash Flow
$-1,167/mo
DSCR
0.74
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
2026-09-10Listed for rent$4,595$4
2026-04-14Price change$999,000$922
2026-04-02Listed for sale$1,100,000$1,016
2021-11-12Sold$1,110,000$1,025
2021-10-22Pending sale$1,150,000$1,062
2021-10-08Listed for sale$1,150,000$1,062
2021-10-05Sold$900,000$831
2019-11-27Sold$795,000$734
2018-11-21Sold$525,000$485

Tax History

YearProperty TaxTax Assessment
2026$0$1,201,497
2025$14,212.43$1,177,939
2024$14,053.93$1,154,843
2023$13,778.95$1,132,200
2022$13,131.19$1,110,000
2021$9,625.42$803,235
2020$9,723.89$795,000
2019$9,723.89$525,000
2018$6,827.6$561,000
2017$6,827.6$107,058
2016$1,307.77$104,960
2015$1,267.62$103,385
2014$1,260.14$101,361
2012$0$98,926
2011$0$96,987
2010$0$96,263
2009$0$96,493
2008$0$94,602
2007$0$92,748
2006$0$90,931
2005$0$90,931
2004$0$87,402
2003$0$85,801
2002$0$84,119
2000$0$80,854
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,516
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: $900,000Rent Basis: Observed Comp Model ($4,207/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.72%

NOI: $24,461/yr

Cash-on-Cash Yield
-15.3%

On $207,000 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+17.9%

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)-$751/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$210/mo
Repairs & Maintenance (10% of rent)-$421/mo
Property Management (8% of rent)-$337/mo
Total Pure Operating Expenses-$2,169/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,207/mo
Less: Operating Expenses-$2,169/mo
Net Operating Income (NOI)+$2,038/mo
Less: Debt Service (30yr @ 6.75%)-$4,670/mo
Net Cash Flow
$-2,631/mo
$-31,577/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.