OFF_MARKETRisky Deal4 days on market

947 N Beverly Glen Blvd

947 N Beverly Glen Blvd, Los Angeles, CA 90077, Los Angeles, CA 90077
$859,000
Zestimate®:$859,100$100 Under Market

Listing Price

Property image 1
947 N Beverly Glen Blvd, Los Angeles, CA 90077
Loc: Los Angeles, CA
Days Listed
4
Tax Assessed
$639k
Zestimate®
$859k
0% Under Valued
Lot Size
7,896 sqft
Rent Estimate
$4,211/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

Warner Avenue Elementary School

K-5
1.7 mi away
7

Emerson Community Charter School

6-8
2.7 mi away
6

University Senior High School Charter

9-12
3.5 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
4.26%
Total ROI
11.0%
Cash Flow
$-1,292/mo
DSCR
0.70
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
2026-05-21Listed for sale$859,000$959

Tax History

YearProperty TaxTax Assessment
2025$7,873.97$638,632
2024$7,709.79$626,111
2023$7,564.43$613,836
2022$7,242.33$601,800
2021$7,151.53$590,000
2020$1,007.36$71,740
2019$1,007.36$70,334
2018$955.58$68,956
2017$955.58$67,605
2016$937.86$66,281
2015$872.81$65,287
2014$873.45$64,009
2012$0$62,472
2011$0$61,248
2010$0$60,791
2009$0$60,936
2008$0$59,742
2007$0$58,572
2006$0$57,424
2005$0$57,424
2004$0$55,196
2003$0$54,185
2002$0$53,123
2000$0$62,344
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
896
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: $859,000Rent Basis: Observed Comp Model ($4,211/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $430/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.37%

NOI: $28,960/yr

Cash-on-Cash Yield
-12.4%

On $197,570 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+32.1%

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)-$399/mo
Homeowner / Hazard Insurance-$430/mo
Vacancy Reserve (5% of rent)-$211/mo
Repairs & Maintenance (10% of rent)-$421/mo
Property Management (8% of rent)-$337/mo
Total Pure Operating Expenses-$1,798/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,211/mo
Less: Operating Expenses-$1,798/mo
Net Operating Income (NOI)+$2,413/mo
Less: Debt Service (30yr @ 6.75%)-$4,457/mo
Net Cash Flow
$-2,044/mo
$-24,526/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.