OFF_MARKETRisky Deal10 days on market

4314 Garden Homes Ave

4314 Garden Homes Ave, Los Angeles, CA 90032, Los Angeles, CA 90032
$749,999
Zestimate®:$889,900$139,901 Under Market

Listing Price

Property image 1
4314 Garden Homes Ave, Los Angeles, CA 90032
Loc: Los Angeles, CA
Days Listed
10
Tax Assessed
$541k
Zestimate®
$890k
16% Under Valued
Lot Size
5,548 sqft
Rent Estimate
$3,326/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.

6

El Sereno Elementary School

K-6
0.7 mi away
7

El Sereno Middle School

6-8
1.4 mi away
6

Woodrow Wilson Senior High School

9-12
2.2 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
3.24%
Total ROI
5.8%
Cash Flow
$-1,770/mo
DSCR
0.53
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Los Angeles single-family property presents a highly risky proposition for conservative investors. At a purchase price of $749,999, the low rental yield of 3.24% results in a severe negative monthly cash flow of -$1,770.20. While the 4% expected annual appreciation is characteristic of the strong Southern California market, relying solely on appreciation is speculative. A conservative investor cannot justify subsidizing over $21,000 annually out-of-pocket. This severe cash flow deficit increases default risk and ruins debt service coverage ratios, making the property an unviable traditional rental investment without a massive price reduction.

Strengths
  • Located in a high-demand Los Angeles submarket with historically strong residual value.
  • Consistent 4% expected annual appreciation provides long-term equity growth potential.
  • Single-family detached homes maintain high liquidity and demand in the CA market.
Considerations
  • Severe negative monthly cash flow of -$1,770.20 requires heavy ongoing capital injections.
  • Extremely low rental yield of 3.24% is insufficient to cover standard financing and operating expenses.
  • High price-per-square-foot for a restrictive 2-bedroom, 1-bathroom configuration limits rental upside.
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-17Sold$890,000$867
2026-06-25Pending sale$749,999$730
2026-05-28Listed for sale$749,999$730
2025-09-10Sold$540,600$526

Tax History

YearProperty TaxTax Assessment
2026$0$540,600
2025$7,544.3$612,000
2024$7,345.28$589,708
2023$1,114.75$70,382
2022$1,069.79$69,003
2021$1,055.22$67,651
2020$1,061.28$66,958
2019$1,061.28$65,646
2018$934.22$64,360
2017$934.22$63,099
2016$913.51$61,863
2015$887.37$60,935
2014$889.07$59,742
2012$0$58,307
2011$0$57,165
2010$0$56,739
2009$0$56,875
2008$0$55,760
2007$0$54,668
2006$0$53,597
2005$0$53,597
2004$0$51,517
2003$0$50,574
2002$0$49,584
2000$0$47,660
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,022
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: $749,999Rent Basis: Observed Comp Model ($3,326/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.96%

NOI: $22,178/yr

Cash-on-Cash Yield
-14.2%

On $172,500 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+23.1%

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)-$338/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$333/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,478/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,326/mo
Less: Operating Expenses-$1,478/mo
Net Operating Income (NOI)+$1,848/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-2,043/mo
$-24,521/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.