OFF_MARKETRisky Deal5 days on market

10966 Strathmore Dr APT 9

10966 Strathmore Dr APT 9, Los Angeles, CA 90024, Los Angeles, CA 90024
$1,299,000

Listing Price

Property image 1
10966 Strathmore Dr APT 9, Los Angeles, CA 90024
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$1055k
Lot Size
0.47 acres
Rent Estimate
$4,598/mo
Est. Cash Flow base
Type
townhouse

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 mi away
7

Emerson Community Charter School

6-8
1.2 mi away
6

University Senior High School Charter

9-12
1.6 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
2.06%
Total ROI
3.6%
Cash Flow
$-4,509/mo
DSCR
0.33
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
2026-07-17Sold$1,352,844$993
2026-06-22Contingent$1,299,000$954
2026-05-21Listed for sale$1,299,000$954
2021-08-03Sold$975,000$716

Tax History

YearProperty TaxTax Assessment
2026$0$1,055,370
2025$12,504.85$1,034,677
2024$12,365.21$1,014,390
2023$12,127.36$994,500
2022$11,562.41$975,000
2021$1,622.24$129,273
2020$1,634.69$127,949
2019$1,634.69$125,441
2018$1,547.71$122,982
2017$1,547.71$120,571
2016$1,515.7$118,208
2015$1,465.66$116,433
2014$1,457.51$114,153
2012$0$111,411
2011$0$109,228
2010$0$108,413
2009$0$108,671
2008$0$106,541
2007$0$104,453
2006$0$102,405
2005$0$102,405
2004$0$98,431
2003$0$96,628
2002$0$94,734
2000$0$91,058
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,362
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: $1,299,000Rent Basis: Observed Comp Model ($4,598/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $650/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.06%

NOI: $26,770/yr

Cash-on-Cash Yield
-18.1%

On $298,770 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.6%

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)-$660/mo
Homeowner / Hazard Insurance-$650/mo
Vacancy Reserve (5% of rent)-$230/mo
Repairs & Maintenance (10% of rent)-$460/mo
Property Management (8% of rent)-$368/mo
Total Pure Operating Expenses-$2,367/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,598/mo
Less: Operating Expenses-$2,367/mo
Net Operating Income (NOI)+$2,231/mo
Less: Debt Service (30yr @ 6.75%)-$6,740/mo
Net Cash Flow
$-4,509/mo
$-54,113/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

10966 Strathmore Dr APT 9 | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens