OFF_MARKETRisky Deal3 days on market

5435 Smiley Dr

5435 Smiley Dr, Los Angeles, CA 90016, Los Angeles, CA 90016
$1,100,000
Zestimate®:$1,090,200

Listing Price

Property image 1
5435 Smiley Dr, Los Angeles, CA 90016
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$496k
Zestimate®
$1090k
Market Rate
Lot Size
4,807 sqft
Rent Estimate
$3,056/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.

9

Marvin Elementary School

K-5
0.4 mi away
6

Daniel Webster Middle School

6-8
4.1 mi away
3

Susan Miller Dorsey Senior High School

9-12
1 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
2.36%
Total ROI
1.5%
Cash Flow
$-3,398/mo
DSCR
0.39
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$1,100,000$667
2008-06-04Sold$370,000$225
2007-09-26Sold$83,230$51
2005-01-11Sold$380,000$231
1997-11-26Sold$100,000$61
1997-04-16Sold$105,300$64
1995-07-13Sold$164,000$100
1995-05-26Sold$98,000$59
1994-08-24Sold$160,036$97

Tax History

YearProperty TaxTax Assessment
2026$0$495,701
2025$6,085.72$485,983
2024$6,009.72$476,455
2023$5,899.96$467,114
2022$5,634.18$457,956
2021$5,559.4$448,978
2020$5,613.92$444,376
2019$5,613.92$435,664
2018$5,312.46$427,122
2017$5,312.46$418,748
2016$5,199.96$410,538
2015$5,075.9$404,372
2014$5,031.86$396,452
2011$0$379,338
2010$0$376,504
2008$0$525,000
2007$0$494,190
2006$0$484,500
2005$0$166,336
2004$0$159,879
2003$0$156,950
2002$0$153,874
2000$0$147,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,648
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: $1,100,000Rent Basis: Observed Comp Model ($3,056/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $550/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.63%

NOI: $17,920/yr

Cash-on-Cash Yield
-20.0%

On $253,000 invested

DSCR Ratio
0.26x

Negative debt coverage

5-Yr Leveraged ROI
+-5.7%

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)-$310/mo
Homeowner / Hazard Insurance-$550/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$306/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$1,563/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,056/mo
Less: Operating Expenses-$1,563/mo
Net Operating Income (NOI)+$1,493/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$-4,214/mo
$-50,572/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.