OFF_MARKETRisky Deal7 days on market

2537 Crestmoore Pl

2537 Crestmoore Pl, Los Angeles, CA 90065, Los Angeles, CA 90065
$1,049,000
Zestimate®:$994,600

Listing Price

Property image 1
2537 Crestmoore Pl, Los Angeles, CA 90065
Loc: Los Angeles, CA
Days Listed
7
Tax Assessed
$855k
Zestimate®
$995k
Market Rate
Lot Size
7,711 sqft
Rent Estimate
$1,984/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.

4

Glassell Park Elementary School

K-5
0.6 mi away
9

Washington Irving Middle School Math Music and Engineering Magnet

6-8
0.6 mi away
5

Sotomayor Arts and Sciences Magnet

6-12
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
2.40%
Total ROI
1.7%
Cash Flow
$-3,203/mo
DSCR
0.40
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
2021-07-01Sold$800,000$1,786
2021-06-21Pending sale$775,000$1,730
1993-12-09Sold$130,001$290

Tax History

YearProperty TaxTax Assessment
2026$0$855,119
2025$10,127.15$838,353
2024$10,037.23$821,916
2023$9,841.51$805,800
2022$9,379.62$790,000
2021$2,466.64$202,537
2020$2,488.24$200,462
2019$2,488.24$196,532
2018$2,345.6$192,679
2017$2,345.6$188,902
2016$2,291.22$185,199
2015$2,238.24$182,418
2014$2,220.68$178,845
2012$0$174,548
2011$0$171,126
2010$0$169,848
2009$0$170,252
2008$0$166,915
2007$0$163,643
2006$0$160,435
2005$0$160,435
2004$0$154,207
2003$0$151,382
2002$0$148,414
2000$0$142,653
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
2,080
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: $1,049,000Rent Basis: Observed Comp Model ($1,984/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $525/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.54%

NOI: $5,619/yr

Cash-on-Cash Yield
-24.7%

On $241,270 invested

DSCR Ratio
0.09x

Negative debt coverage

5-Yr Leveraged ROI
+-29.5%

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)-$534/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$99/mo
Repairs & Maintenance (10% of rent)-$198/mo
Property Management (8% of rent)-$159/mo
Total Pure Operating Expenses-$1,516/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,984/mo
Less: Operating Expenses-$1,516/mo
Net Operating Income (NOI)+$468/mo
Less: Debt Service (30yr @ 6.75%)-$5,443/mo
Net Cash Flow
$-4,975/mo
$-59,698/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.