OFF_MARKETRisky Deal11 days on market

2813 5th Ave

2813 5th Ave, Los Angeles, CA 90018, Los Angeles, CA 90018
$1,799,000
Zestimate®:$1,759,700

Listing Price

Property image 1
2813 5th Ave, Los Angeles, CA 90018
Loc: Los Angeles, CA
Days Listed
11
Tax Assessed
$1709k
Zestimate®
$1760k
Market Rate
Lot Size
7,510 sqft
Rent Estimate
$5,144/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.

3

Sixth Avenue Elementary School

K-5
0.2 mi away
3

Johnnie Cochran, Jr., Middle School

6-8
0.9 mi away
3

Susan Miller Dorsey Senior High School

9-12
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
1.88%
Total ROI
-0.9%
Cash Flow
$-6,276/mo
DSCR
0.31
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
2026-05-26Listed for sale$1,799,000$712
2021-07-30Sold$1,610,000$637
2021-07-23Pending sale$1,550,000$614
2021-06-30Contingent$1,550,000$614
2021-06-18Listed for sale$1,550,000$614
2018-09-11Sold$1,350,000$534
2018-07-10Pending sale$1,299,000$514
2018-07-07Listed for sale$1,299,000$514

Tax History

YearProperty TaxTax Assessment
2025$20,697.78$1,708,543
2024$20,437.83$1,675,043
2023$20,042.72$1,642,200
2022$19,111.78$1,610,000
2021$16,676.91$1,391,265
2020$16,847.74$1,377,000
2019$16,847.74$1,350,000
2018$8,682.02$710,000
2017$8,682.02$105,900
2016$1,453.99$103,824
2015$1,395.12$102,266
2014$1,391.91$100,264
2012$0$97,856
2011$0$95,938
2010$0$95,222
2009$0$95,450
2008$0$93,580
2007$0$91,746
2006$0$89,948
2005$0$89,948
2004$0$86,457
2003$0$84,873
2002$0$83,209
2000$0$79,981
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,526
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: $1,799,000Rent Basis: Observed Comp Model ($5,144/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $900/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.33%

NOI: $23,916/yr

Cash-on-Cash Yield
-21.3%

On $413,770 invested

DSCR Ratio
0.21x

Negative debt coverage

5-Yr Leveraged ROI
+-12.3%

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)-$1,068/mo
Homeowner / Hazard Insurance-$900/mo
Vacancy Reserve (5% of rent)-$257/mo
Repairs & Maintenance (10% of rent)-$514/mo
Property Management (8% of rent)-$412/mo
Total Pure Operating Expenses-$3,151/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,144/mo
Less: Operating Expenses-$3,151/mo
Net Operating Income (NOI)+$1,993/mo
Less: Debt Service (30yr @ 6.75%)-$9,335/mo
Net Cash Flow
$-7,342/mo
$-88,099/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.