OFF_MARKETRisky Deal3 days on market

2017 N Gramercy Pl

2017 N Gramercy Pl, Los Angeles, CA 90068, Los Angeles, CA 90068
$2,995,000
Zestimate®:$2,840,000

Listing Price

Property image 1
2017 N Gramercy Pl, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$1258k
Zestimate®
$2840k
Market Rate
Lot Size
6,778 sqft
Rent Estimate
$5,051/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.

6

Cheremoya Avenue Elementary School

K-5
0.4 mi away
3

Joseph Le Conte Middle School

6-8
0.9 mi away
8

Hollywood Senior High School

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
0.64%
Total ROI
-27.2%
Cash Flow
$-13,935/mo
DSCR
0.10
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$2,995,000$971
2011-02-01Sold$895,008$290

Tax History

YearProperty TaxTax Assessment
2025$15,399.31$1,258,124
2024$15,179.7$1,233,456
2023$14,885.99$1,209,271
2022$14,218.02$1,185,561
2021$14,047.99$1,162,316
2020$14,123.3$1,150,399
2019$14,123.3$1,127,843
2018$13,463.96$1,105,729
2017$13,463.96$1,084,049
2016$13,168.22$1,062,794
2015$12,843.91$1,046,831
2014$12,696$1,026,326
2012$0$912,900
2011$0$100,809
2010$0$100,056
2009$0$100,295
2008$0$98,329
2007$0$96,402
2006$0$830,688
2005$0$94,513
2004$0$90,844
2003$0$89,180
2002$0$87,432
2000$0$84,039
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,085
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: $2,995,000Rent Basis: Observed Comp Model ($5,051/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.64%

NOI: $19,259/yr

Cash-on-Cash Yield
-24.3%

On $688,850 invested

DSCR Ratio
0.10x

Negative debt coverage

5-Yr Leveraged ROI
+-27.2%

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)-$786/mo
Homeowner / Hazard Insurance-$1,498/mo
Vacancy Reserve (5% of rent)-$253/mo
Repairs & Maintenance (10% of rent)-$505/mo
Property Management (8% of rent)-$404/mo
Total Pure Operating Expenses-$3,446/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,051/mo
Less: Operating Expenses-$3,446/mo
Net Operating Income (NOI)+$1,605/mo
Less: Debt Service (30yr @ 6.75%)-$15,540/mo
Net Cash Flow
$-13,935/mo
$-167,226/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.