OFF_MARKETRisky Deal3 days on market

5571 W 82nd St

5571 W 82nd St, Los Angeles, CA 90045, Los Angeles, CA 90045
$1,799,000
Zestimate®:$1,769,500

Listing Price

Property image 1
5571 W 82nd St, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$1506k
Zestimate®
$1770k
Market Rate
Lot Size
5,563 sqft
Rent Estimate
$6,932/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.

5

Westport Heights Elementary School

K-5
0.6 mi away
2

Orville Wright Engineering And Design Magnet

6-8
1.5 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
2.9 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
3.09%
Total ROI
5.1%
Cash Flow
$-4,464/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

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-04Listed for sale$1,799,000$738
2019-03-13Sold$1,350,000$554
2019-01-25Pending sale$1,349,000$553
2019-01-14Price change$1,349,000$553
2018-11-09Price change$1,395,000$572
2018-10-03Price change$1,449,000$594
2018-08-23Price change$1,499,000$615
2018-07-27Price change$1,575,000$646
2018-05-25Listed for sale$1,599,000$656
2017-10-13Sold$800,000$328
2017-09-21Pending sale$819,000$336
2017-08-27Listed for sale$819,000$336

Tax History

YearProperty TaxTax Assessment
2025$18,257.88$1,505,945
2024$18,044.83$1,476,417
2023$17,696.98$1,447,469
2022$16,873.88$1,419,088
2021$16,662.91$1,391,264
2020$16,835.24$1,377,000
2019$16,835.24$1,495,218
2018$9,844.05$800,000
2017$9,844.05$382,301
2016$4,660.04$374,806
2015$4,554$369,177
2014$4,509.13$361,946
2012$0$353,247
2011$0$346,322
2010$0$343,734
2009$0$344,551
2008$0$337,796
2007$0$331,173
2006$0$324,680
2005$0$324,680
2004$0$312,075
2003$0$306,356
2002$0$271,200
2000$0$239,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,438
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: $1,799,000Rent Basis: Observed Comp Model ($6,932/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $900/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.33%

NOI: $41,957/yr

Cash-on-Cash Yield
-16.9%

On $413,770 invested

DSCR Ratio
0.37x

Negative debt coverage

5-Yr Leveraged ROI
+9.5%

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)-$941/mo
Homeowner / Hazard Insurance-$900/mo
Vacancy Reserve (5% of rent)-$347/mo
Repairs & Maintenance (10% of rent)-$693/mo
Property Management (8% of rent)-$555/mo
Total Pure Operating Expenses-$3,436/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,932/mo
Less: Operating Expenses-$3,436/mo
Net Operating Income (NOI)+$3,496/mo
Less: Debt Service (30yr @ 6.75%)-$9,335/mo
Net Cash Flow
$-5,838/mo
$-70,058/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.