OFF_MARKETRisky Deal10 days on market

7510 S Harvard Blvd

7510 S Harvard Blvd, Los Angeles, CA 90047, Los Angeles, CA 90047
$799,000
Zestimate®:$922,000$123,000 Under Market

Listing Price

Property image 1
7510 S Harvard Blvd, Los Angeles, CA 90047
Loc: Los Angeles, CA
Days Listed
10
Tax Assessed
$762k
Zestimate®
$922k
13% Under Valued
Lot Size
5,362 sqft
Rent Estimate
$4,285/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.

5

Raymond Avenue Elementary School

K-5
0.4 mi away
6

Horace Mann Ucla Community

6-12
0.5 mi away
3

Crenshaw Science, Technology, Engineering, Math And Medicine Magnet

9-12
2.1 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
3.64%
Total ROI
38.0%
Cash Flow
$-1,723/mo
DSCR
0.58
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
2026-06-23Sold$925,000$590
2026-06-12Pending sale$799,000$509
2026-05-30Contingent$799,000$509
2026-05-15Listed for sale$799,000$509
2021-02-10Sold$690,000$440
2021-01-15Contingent$649,000$414
2020-12-18Pending sale$649,000$414
2020-12-05Listed for sale$649,000$414
2002-12-09Sold$210,000$134

Tax History

YearProperty TaxTax Assessment
2026$0$761,812
2025$9,192.01$746,875
2024$9,071.97$732,232
2023$8,901.3$717,875
2022$8,493.07$703,800
2021$8,395.24$315,626
2020$3,938.04$312,391
2019$3,938.04$306,267
2018$3,716.31$300,263
2017$3,716.31$294,376
2016$3,637.48$288,605
2015$3,541.66$284,271
2014$3,509.61$278,703
2012$0$272,005
2011$0$266,673
2010$0$264,681
2009$0$265,311
2008$0$260,109
2007$0$255,010
2006$0$222,560
2005$0$222,560
2004$0$213,920
2003$0$210,000
2002$0$35,650
2000$0$34,267
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,569
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: $799,000Rent Basis: Observed Comp Model ($4,285/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.64%

NOI: $29,080/yr

Cash-on-Cash Yield
-11.2%

On $183,770 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+38.0%

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)-$476/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$214/mo
Repairs & Maintenance (10% of rent)-$429/mo
Property Management (8% of rent)-$343/mo
Total Pure Operating Expenses-$1,862/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,285/mo
Less: Operating Expenses-$1,862/mo
Net Operating Income (NOI)+$2,423/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-1,723/mo
$-20,670/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.