OFF_MARKETRisky Deal6 days on market

1415 S Manhattan Pl

1415 S Manhattan Pl, Los Angeles, CA 90019, Los Angeles, CA 90019
$2,280,000
Zestimate®:$2,179,300

Listing Price

Property image 1
1415 S Manhattan Pl, Los Angeles, CA 90019
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$1482k
Zestimate®
$2179k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$6,317/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.

2

Los Angeles Elementary School

K-5
0.3 mi away
6

Pio Pico Middle School

6-8
0.4 mi away
3

West Adams Preparatory High School

9-12
1.3 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
2.18%
Total ROI
0.5%
Cash Flow
$-7,396/mo
DSCR
0.36
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
2026-08-04Price change$2,250,000$300
2026-06-01Listed for sale$2,280,000$304
2015-07-29Sold$1,210,000$161
2015-07-08Pending sale$1,250,000$166
2015-06-22Listed for sale$1,250,000$166
1999-12-06Sold$61,000$8

Tax History

YearProperty TaxTax Assessment
2026$0$1,481,842
2025$18,144.5$1,452,787
2024$17,888.95$1,424,302
2023$17,553.51$1,396,375
2022$16,756.22$1,368,996
2021$16,512.73$1,342,154
2020$16,672.11$1,328,393
2019$16,672.11$1,302,347
2018$15,851.2$1,276,812
2017$15,851.2$1,234,200
2016$15,384.53$1,210,000
2015$14,889.16$243,915
2014$3,487.29$239,138
2012$0$233,392
2010$0$227,107
2009$0$227,647
2006$0$214,520
2005$0$214,520
2003$0$202,413
2002$0$198,446
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
9
Baths
5
Sq Ft
7,512
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: $2,280,000Rent Basis: Observed Comp Model ($6,317/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,140/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.47%

NOI: $33,575/yr

Cash-on-Cash Yield
-20.7%

On $524,400 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-9.1%

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)-$926/mo
Homeowner / Hazard Insurance-$1,140/mo
Vacancy Reserve (5% of rent)-$316/mo
Repairs & Maintenance (10% of rent)-$632/mo
Property Management (8% of rent)-$505/mo
Total Pure Operating Expenses-$3,519/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,317/mo
Less: Operating Expenses-$3,519/mo
Net Operating Income (NOI)+$2,798/mo
Less: Debt Service (30yr @ 6.75%)-$11,830/mo
Net Cash Flow
$-9,032/mo
$-108,390/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.