OFF_MARKETRisky Deal11 days on market

2611 Sichel St

2611 Sichel St, Los Angeles, CA 90031, Los Angeles, CA 90031
$899,000
Zestimate®:$1,306,700$407,700 Under Market

Listing Price

Property image 1
2611 Sichel St, Los Angeles, CA 90031
Loc: Los Angeles, CA
Days Listed
11
Tax Assessed
$765k
Zestimate®
$1307k
31% Under Valued
Lot Size
9,887 sqft
Rent Estimate
$4,247/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

Hillside Elementary School

K-5
0.6 mi away
6

Florence Nightingale Middle School

6-8
0.8 mi away
6

Abraham Lincoln Senior High School

9-12
0.6 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
3.77%
Total ROI
8.5%
Cash Flow
$-1,720/mo
DSCR
0.62
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$1,307,000$772
2026-06-24Pending sale$899,000$531
2026-06-12Contingent$899,000$531
2026-05-27Listed for sale$899,000$531
2025-10-31Sold$765,000$452
2025-09-26Pending sale$750,000$443
2025-09-10Listed for sale$750,000$443

Tax History

YearProperty TaxTax Assessment
2026$0$765,000
2025$939.35$52,151
2024$916.16$51,130
2023$904$50,129
2022$871.83$49,147
2021$851.82$48,185
2020$852.71$47,692
2019$852.71$46,757
2018$743.76$45,841
2017$743.76$44,943
2016$728.19$44,063
2015$691.87$43,402
2014$696.64$42,553
2012$0$41,532
2011$0$40,718
2010$0$40,415
2009$0$40,512
2008$0$39,718
2007$0$38,940
2006$0$38,178
2005$0$38,178
2004$0$36,697
2003$0$36,025
2002$0$35,320
2000$0$33,950
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,692
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: $899,000Rent Basis: Observed Comp Model ($4,247/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.13%

NOI: $28,105/yr

Cash-on-Cash Yield
-13.5%

On $206,770 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.8%

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)-$478/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$212/mo
Repairs & Maintenance (10% of rent)-$425/mo
Property Management (8% of rent)-$340/mo
Total Pure Operating Expenses-$1,905/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,247/mo
Less: Operating Expenses-$1,905/mo
Net Operating Income (NOI)+$2,342/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-2,323/mo
$-27,872/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.