OFF_MARKETRisky Deal9 days on market

6364 W 77th St

6364 W 77th St, Los Angeles, CA 90045, Los Angeles, CA 90045
$2,495,000
Zestimate®:$2,494,900

Listing Price

Property image 1
6364 W 77th St, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$306k
Zestimate®
$2495k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$7,667/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.

7

Cowan Avenue Elementary School

K-6
0.4 mi away
2

Orville Wright Engineering And Design Magnet

6-8
0.4 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
2 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
3.20%
Total ROI
5.7%
Cash Flow
$-5,958/mo
DSCR
0.53
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
2026-07-07Sold$2,495,000$888
2026-06-23Pending sale$2,495,000$888
2026-06-19Contingent$2,495,000$888
2026-06-16Listed for sale$2,495,000$888
2026-06-16Contingent$2,495,000$888
2026-06-04Listed for sale$2,495,000$888

Tax History

YearProperty TaxTax Assessment
2026$0$306,428
2025$4,009.53$300,421
2024$3,927.05$294,531
2023$3,860.63$288,757
2022$3,697.25$283,096
2021$3,637.19$277,546
2020$3,667.28$274,701
2019$3,667.28$269,316
2018$3,405.49$264,036
2017$3,405.49$258,860
2016$3,336.27$253,785
2015$3,235.9$249,974
2014$3,211.98$245,079
2012$0$239,189
2011$0$147,245
2010$0$146,146
2009$0$146,494
2008$0$143,622
2007$0$140,807
2006$0$138,047
2005$0$138,047
2004$0$132,688
2003$0$130,257
2002$0$127,704
2000$0$122,747
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,811
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: $2,495,000Rent Basis: Observed Comp Model ($7,667/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,248/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.15%

NOI: $53,569/yr

Cash-on-Cash Yield
-17.7%

On $573,850 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+5.5%

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)-$192/mo
Homeowner / Hazard Insurance-$1,248/mo
Vacancy Reserve (5% of rent)-$383/mo
Repairs & Maintenance (10% of rent)-$767/mo
Property Management (8% of rent)-$613/mo
Total Pure Operating Expenses-$3,203/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,667/mo
Less: Operating Expenses-$3,203/mo
Net Operating Income (NOI)+$4,464/mo
Less: Debt Service (30yr @ 6.75%)-$12,946/mo
Net Cash Flow
$-8,482/mo
$-101,783/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.