OFF_MARKETRisky Deal3 days on market

1004 Dexter St

1004 Dexter St, Los Angeles, CA 90042, Los Angeles, CA 90042
$1,099,990
Zestimate®:$1,096,700

Listing Price

Property image 1
1004 Dexter St, Los Angeles, CA 90042
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$400k
Zestimate®
$1097k
Market Rate
Lot Size
5,980 sqft
Rent Estimate
$5,326/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

Buchanan Street Elementary School

K-5
0.2 mi away
4

Benjamin Franklin Senior High School

6-12
0.5 mi away
7

Luther Burbank Middle School

6-8
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
4.68%
Total ROI
13.1%
Cash Flow
$-1,269/mo
DSCR
0.77
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$1,099,990$861
2009-10-27Sold$310,000$243
2004-04-19Sold$380,000$297
2001-07-03Sold$166,000$130

Tax History

YearProperty TaxTax Assessment
2025$4,909.04$400,139
2024$4,847.85$392,294
2023$4,754.47$384,603
2022$4,532.99$377,063
2021$4,472.31$369,671
2020$4,514.16$365,882
2019$4,514.16$358,708
2018$4,279.99$351,676
2017$4,279.99$344,782
2016$4,183.62$338,023
2015$4,079.92$332,947
2014$4,038.57$326,426
2012$0$318,580
2011$0$312,334
2010$0$310,000
2009$0$486,900
2008$0$504,073
2007$0$494,190
2006$0$484,500
2005$0$484,500
2004$0$184,470
2003$0$181,090
2002$0$166,000
2000$0$109,054
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,278
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: $1,099,990Rent Basis: Observed Comp Model ($5,326/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $550/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.60%

NOI: $39,611/yr

Cash-on-Cash Yield
-11.4%

On $252,998 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.1%

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)-$250/mo
Homeowner / Hazard Insurance-$550/mo
Vacancy Reserve (5% of rent)-$266/mo
Repairs & Maintenance (10% of rent)-$533/mo
Property Management (8% of rent)-$426/mo
Total Pure Operating Expenses-$2,025/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,326/mo
Less: Operating Expenses-$2,025/mo
Net Operating Income (NOI)+$3,301/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$-2,407/mo
$-28,880/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.