OFF_MARKETRisky Deal2 days on market
4111 Mantova Dr
4111 Mantova Dr, Los Angeles, CA 90008, Los Angeles, CA 90008
4111 Mantova Dr, Los Angeles, CA 90008
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$1564k
Zestimate®
$1729k
Market Rate
Lot Size
8,525 sqft
Rent Estimate
$6,947/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
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
3.07%
Total ROI
5.0%
Cash Flow
$-4,488/mo
DSCR
0.51
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,795,000Rent Basis: Observed Comp Model ($6,947/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $898/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.32%
NOI: $41,685/yr
Cash-on-Cash Yield
-17.0%
On $412,850 invested
DSCR Ratio
0.37x
Negative debt coverage
5-Yr Leveraged ROI
+9.3%
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)-$977/mo
Homeowner / Hazard Insurance-$898/mo
Vacancy Reserve (5% of rent)-$347/mo
Repairs & Maintenance (10% of rent)-$695/mo
Property Management (8% of rent)-$556/mo
Total Pure Operating Expenses-$3,473/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,947/mo
Less: Operating Expenses-$3,473/mo
Net Operating Income (NOI)+$3,474/mo
Less: Debt Service (30yr @ 6.75%)-$9,314/mo
Net Cash Flow
$-5,840/mo
$-70,081/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.