FOR_SALERisky Deal75 days on market

5631 Park Oak Pl

5631 Park Oak Pl, Los Angeles, CA 90068, Los Angeles, CA 90068
$2,161,000
Zestimate®:$2,100,100

Listing Price

Property image 1
5631 Park Oak Pl, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
75
Tax Assessed
$198k
Zestimate®
$2100k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$9,994/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

Cheremoya Avenue Elementary School

K-5
0.9 mi away
3

Joseph Le Conte Middle School

6-8
1.6 mi away
8

Hollywood Senior High School

9-12
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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.30%
Total ROI
11.1%
Cash Flow
$-3,587/mo
DSCR
0.71
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
2026-08-07Price change$2,161,000$947
2026-06-20Listed for sale$2,430,000$1,064

Tax History

YearProperty TaxTax Assessment
2026$0$198,489
2025$2,999.53$194,598
2024$2,869.99$190,783
2023$2,824.58$187,043
2022$2,738.09$183,377
2021$2,695.73$179,782
2020$2,644.64$177,940
2019$2,644.64$174,452
2018$2,436.75$171,033
2017$2,436.75$167,680
2016$2,388.12$164,394
2015$2,277.82$161,925
2014$2,265.98$158,754
2012$0$154,940
2011$0$151,903
2010$0$150,769
2009$0$151,128
2008$0$148,166
2007$0$145,262
2006$0$142,415
2005$0$142,415
2004$0$136,887
2003$0$134,379
2002$0$131,745
2000$0$126,631
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,283
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: $2,161,000Rent Basis: Observed Comp Model ($9,994/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,081/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.60%

NOI: $77,884/yr

Cash-on-Cash Yield
-11.4%

On $497,030 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.2%

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)-$124/mo
Homeowner / Hazard Insurance-$1,081/mo
Vacancy Reserve (5% of rent)-$500/mo
Repairs & Maintenance (10% of rent)-$999/mo
Property Management (8% of rent)-$800/mo
Total Pure Operating Expenses-$3,504/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,994/mo
Less: Operating Expenses-$3,504/mo
Net Operating Income (NOI)+$6,490/mo
Less: Debt Service (30yr @ 6.75%)-$11,213/mo
Net Cash Flow
$-4,723/mo
$-56,672/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.