OFF_MARKETExcellent Deal2 days on market
435 Dalehurst Ave
435 Dalehurst Ave, Los Angeles, CA 90024, Los Angeles, CA 90024
435 Dalehurst Ave, Los Angeles, CA 90024
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$2579k
Zestimate®
$3397k
100% Under Valued
Lot Size
7,749 sqft
Rent Estimate
$7,558/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
0.3 mi away
7
Emerson Community Charter School
6-8
1.4 mi away
6
University Senior High School Charter
9-12
2.4 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
374.72%
Total ROI
8104.8%
Cash Flow
$3,990/mo
DSCR
60.18
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-05-23 | Listing removed | $12,995 | $6 |
| 2026-05-07 | Listed for rent | $12,995 | $6 |
| 2023-11-02 | Listing removed | $0 | – |
| 2023-09-22 | Listed for rent | $9,950 | $5 |
| 2023-09-22 | Listing removed | $0 | – |
| 2023-09-01 | Price change | $9,950 | $5 |
| 2023-07-28 | Price change | $10,950 | $5 |
| 2021-01-28 | Listing removed | $2,695,000 | $1,239 |
| 2021-01-11 | Listed for sale | $2,695,000 | $1,239 |
| 2020-10-02 | Listed for rent | $9,995 | $5 |
| 2020-10-01 | Listing removed | $2,795,000 | $1,285 |
| 2020-09-11 | Price change | $2,795,000 | $1,285 |
| 2020-07-12 | Listed for sale | $2,950,000 | $1,356 |
| 2019-07-06 | Listing removed | $9,950 | $5 |
| 2019-01-05 | Listed for rent | $9,950 | $5 |
| 2018-07-06 | Listing removed | $9,950 | $5 |
| 2018-05-10 | Listed for rent | $9,950 | $5 |
| 2017-11-08 | Listing removed | $6,500 | $3 |
| 2017-11-03 | Sold | $2,266,500 | $1,042 |
| 2017-10-16 | Pending sale | $2,299,000 | $1,057 |
| 2017-10-11 | Listed for sale | $2,299,000 | $1,057 |
| 2017-09-28 | Price change | $6,500 | $3 |
| 2017-09-01 | Listed for rent | $7,100 | $3 |
| 2016-12-23 | Listing removed | $7,395 | $3 |
| 2016-12-21 | Sold | $7,100 | $3 |
| 2015-06-29 | Listing removed | $6,995 | $3 |
| 2006-01-04 | Sold | $1,885,000 | $867 |
| 1998-07-24 | Sold | $840,000 | $386 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $31,069.35 | $2,578,885 |
| 2024 | $30,749.11 | $2,528,320 |
| 2023 | $30,150.8 | $2,478,746 |
| 2022 | $28,742.94 | $2,430,144 |
| 2021 | $28,398.89 | $2,382,495 |
| 2020 | $28,696.53 | $2,358,066 |
| 2019 | $28,696.53 | $2,311,830 |
| 2018 | $27,445.73 | $2,266,500 |
| 2017 | $27,445.73 | $1,912,000 |
| 2016 | $23,148.3 | $1,850,000 |
| 2015 | $22,354.09 | $1,750,000 |
| 2014 | $21,645.56 | $1,750,000 |
| 2012 | $0 | $1,640,000 |
| 2011 | $0 | $1,640,000 |
| 2010 | $0 | $1,640,000 |
| 2009 | $0 | $2,000,375 |
| 2008 | $0 | $1,961,153 |
| 2007 | $0 | $1,922,700 |
| 2006 | $0 | $977,800 |
| 2005 | $0 | $977,800 |
| 2004 | $0 | $939,834 |
| 2003 | $0 | $922,610 |
| 2002 | $0 | $904,521 |
| 2000 | $0 | $856,800 |
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: $12,995Rent Basis: Observed Comp Model ($7,558/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
374.72%
NOI: $48,694/yr
Cash-on-Cash Yield
1602.1%
On $2,989 invested
DSCR Ratio
60.18x
Prime loan qualification
5-Yr Leveraged ROI
+8104.8%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$1,612/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$378/mo
Repairs & Maintenance (10% of rent)-$756/mo
Property Management (8% of rent)-$605/mo
Total Pure Operating Expenses-$3,500/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,558/mo
Less: Operating Expenses-$3,500/mo
Net Operating Income (NOI)+$4,058/mo
Less: Debt Service (30yr @ 6.75%)-$67/mo
Net Cash Flow
$3,990/mo
$47,885/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.