OFF_MARKETRisky Deal5 days on market

746 E 32nd St

746 E 32nd St, Los Angeles, CA 90011, Los Angeles, CA 90011
$699,000
Zestimate®:$710,300$11,300 Under Market

Listing Price

Property image 1
746 E 32nd St, Los Angeles, CA 90011
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$522k
Zestimate®
$710k
2% Under Valued
Lot Size
5,388 sqft
Rent Estimate
$3,133/mo
Est. Cash Flow base
Type
multi 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

Quincy Jones Elementary School

K-5
0.2 mi away
4

William Jefferson Clinton Middle School

6-8
0.8 mi away
4

Thomas Jefferson Senior High School

9-12
0.8 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
3.27%
Total ROI
6.0%
Cash Flow
$-1,629/mo
DSCR
0.54
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
2026-08-06Contingent$699,000$217
2026-06-02Listed for sale$699,000$217
2016-11-29Sold$450,000$140
1993-09-01Sold$130,000$40

Tax History

YearProperty TaxTax Assessment
2026$0$532,701
2025$6,781.83$522,257
2024$6,638.9$512,018
2023$6,516.95$501,979
2022$6,224.44$492,137
2021$6,134.44$482,488
2020$6,190.46$477,542
2019$6,190.46$468,180
2018$5,872.4$459,000
2017$5,872.4$450,000
2016$5,747.62$186,629
2015$2,555.1$183,827
2014$2,556.93$180,227
2012$0$175,897
2011$0$172,449
2010$0$171,161
2009$0$171,569
2008$0$168,205
2007$0$164,908
2006$0$161,676
2005$0$161,676
2004$0$155,400
2003$0$152,553
2002$0$149,563
2000$0$143,757
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,216
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: $699,000Rent Basis: Observed Comp Model ($3,133/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.98%

NOI: $20,832/yr

Cash-on-Cash Yield
-14.1%

On $160,770 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.6%

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)-$326/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$157/mo
Repairs & Maintenance (10% of rent)-$313/mo
Property Management (8% of rent)-$251/mo
Total Pure Operating Expenses-$1,397/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,133/mo
Less: Operating Expenses-$1,397/mo
Net Operating Income (NOI)+$1,736/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-1,891/mo
$-22,692/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.