OFF_MARKETRisky Deal4 days on market

116 Ellita Pl

116 Ellita Pl, Los Angeles, CA 90042, Los Angeles, CA 90042
$699,000
Zestimate®:$784,800$85,800 Under Market

Listing Price

Property image 1
116 Ellita Pl, Los Angeles, CA 90042
Loc: Los Angeles, CA
Days Listed
4
Tax Assessed
$725k
Zestimate®
$785k
11% Under Valued
Lot Size
3,010 sqft
Rent Estimate
$3,310/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.

7

Monte Vista Street Elementary School

K-5
0.2 mi away
4

Benjamin Franklin Senior High School

6-12
0.6 mi away
10

Richard Riordan Primary Center

PK-5
0.3 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
3.70%
Total ROI
8.1%
Cash Flow
$-1,381/mo
DSCR
0.61
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
2026-05-20Listed for sale$699,000$504
2023-10-18Sold$711,000$513
2023-10-06Pending sale$639,000$461
2023-09-26Price change$639,000$461
2023-09-21Listed for sale$699,000$504
2017-04-24Listing removed$599,000$432
2017-04-04Listed for sale$599,000$432
2001-07-30Sold$155,000$112

Tax History

YearProperty TaxTax Assessment
2025$8,852$725,220
2024$8,754.08$711,000
2023$2,863.78$220,071
2022$2,733.16$734,400
2021$2,693.91$211,526
2020$2,717.45$209,358
2019$2,717.45$205,254
2018$2,553.41$201,230
2017$2,553.41$197,285
2016$2,496.57$193,418
2015$2,427.38$190,514
2014$2,412.84$186,783
2010$0$177,387
2009$0$177,809
2007$0$170,906
2006$0$167,555
2005$0$167,555
2004$0$161,051
2002$0$155,000
2000$0$79,448
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,386
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: $699,000Rent Basis: Observed Comp Model ($3,310/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.00%

NOI: $20,945/yr

Cash-on-Cash Yield
-14.0%

On $160,770 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.0%

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)-$453/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$331/mo
Property Management (8% of rent)-$265/mo
Total Pure Operating Expenses-$1,565/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,310/mo
Less: Operating Expenses-$1,565/mo
Net Operating Income (NOI)+$1,745/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-1,882/mo
$-22,578/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.