OFF_MARKETRisky Deal9 days on market

530 S Hewitt St Unit 238

530 S Hewitt St Unit 238, Los Angeles, CA 90013, Los Angeles, CA 90013
$679,000
Zestimate®:$653,200

Listing Price

Property image 1
530 S Hewitt St Unit 238, Los Angeles, CA 90013
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$435k
Zestimate®
$653k
Market Rate
Lot Size
0.90 acres
Rent Estimate
$3,848/mo
Est. Cash Flow base
Type
condo

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

Ninth Street School

K-5
0.8 mi away
6

Hollenbeck Middle School

6-8
1.3 mi away
4

Felicitas And Gonzalo Mendez High

9-12
0.7 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
4.87%
Total ROI
14.0%
Cash Flow
$-678/mo
DSCR
0.80
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
2026-05-28Listed for sale$679,000$659

Tax History

YearProperty TaxTax Assessment
2025$5,346.31$434,862
2024$5,281.6$426,337
2023$5,176.04$417,979
2022$4,931.16$409,785
2021$4,867.17$401,751
2020$4,912.93$397,632
2019$4,912.93$389,837
2018$4,704.98$382,194
2017$4,704.98$374,700
2016$4,612.73$367,354
2015$4,505.05$361,837
2014$4,452.57$354,750
2012$0$346,224
2011$0$339,436
2010$0$336,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
1,030
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: $679,000Rent Basis: Observed Comp Model ($3,848/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $340/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.16%

NOI: $28,214/yr

Cash-on-Cash Yield
-9.0%

On $156,170 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.2%

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)-$272/mo
Homeowner / Hazard Insurance-$340/mo
Vacancy Reserve (5% of rent)-$192/mo
Repairs & Maintenance (10% of rent)-$385/mo
Property Management (8% of rent)-$308/mo
Total Pure Operating Expenses-$1,497/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,848/mo
Less: Operating Expenses-$1,497/mo
Net Operating Income (NOI)+$2,351/mo
Less: Debt Service (30yr @ 6.75%)-$3,523/mo
Net Cash Flow
$-1,172/mo
$-14,064/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.