OFF_MARKETRisky Deal5 days on market

7412 Stewart Ave

7412 Stewart Ave, Los Angeles, CA 90045, Los Angeles, CA 90045
$1,689,000
Zestimate®:$1,702,800$13,800 Under Market

Listing Price

Property image 1
7412 Stewart Ave, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$1340k
Zestimate®
$1703k
1% Under Valued
Lot Size
6,003 sqft
Rent Estimate
$7,803/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

Cowan Avenue Elementary School

K-6
0.4 mi away
2

Orville Wright Engineering And Design Magnet

6-8
0.6 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
1.4 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
3.97%
Total ROI
9.5%
Cash Flow
$-2,958/mo
DSCR
0.65
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
2026-05-29Listed for sale$1,689,000$860
2007-02-21Sold$1,000,500$509
2001-08-09Sold$595,000$303
1996-10-18Sold$355,000$181

Tax History

YearProperty TaxTax Assessment
2025$16,270.24$1,340,445
2024$16,073.21$1,314,162
2023$15,764.02$1,288,395
2022$15,034.06$1,263,133
2021$14,846.82$1,238,367
2020$14,998.6$1,225,670
2019$14,998.6$1,201,638
2018$14,278.83$1,178,077
2017$14,278.83$1,154,978
2016$13,968.17$1,012,000
2015$12,220.98$847,000
2014$9,396.25$757,000
2012$0$662,200
2011$0$662,200
2010$0$662,200
2009$0$662,200
2008$0$1,020,510
2007$0$656,069
2006$0$643,205
2005$0$643,205
2004$0$618,230
2003$0$606,900
2002$0$595,000
2000$0$376,185
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,965
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: $1,689,000Rent Basis: Observed Comp Model ($7,803/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $845/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.07%

NOI: $51,906/yr

Cash-on-Cash Yield
-13.7%

On $388,470 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.6%

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)-$838/mo
Homeowner / Hazard Insurance-$845/mo
Vacancy Reserve (5% of rent)-$390/mo
Repairs & Maintenance (10% of rent)-$780/mo
Property Management (8% of rent)-$624/mo
Total Pure Operating Expenses-$3,477/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,803/mo
Less: Operating Expenses-$3,477/mo
Net Operating Income (NOI)+$4,326/mo
Less: Debt Service (30yr @ 6.75%)-$8,764/mo
Net Cash Flow
$-4,438/mo
$-53,260/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.