OFF_MARKETExcellent Deal23 days on market

2147 N Beachwood Dr APT 4

2147 N Beachwood Dr APT 4, Los Angeles, CA 90068, Los Angeles, CA 90068
$799,000
Zestimate®:$769,000

Listing Price

Property image 1
2147 N Beachwood Dr APT 4, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
23
Tax Assessed
$775k
Zestimate®
$769k
Market Rate
Lot Size
7,902 sqft
Rent Estimate
$4,020/mo
Est. Cash Flow base
Type
townhouse

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
0.3 mi away
3

Joseph Le Conte Middle School

6-8
1.1 mi away
8

Hollywood Senior High School

9-12
1.3 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
7.35%
Total ROI
26.4%
Cash Flow
$853/mo
DSCR
1.21
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
2026-08-28Sold$769,000$723
2026-08-24Pending sale$799,000$751
2026-07-24Contingent$799,000$751
2026-06-03Listed for sale$799,000$751
2023-03-02Sold$730,000$686
2023-01-31Contingent$750,000$705
2023-01-20Listed for sale$750,000$705
2018-07-28Listing removed$2,750$3
2018-07-16Listed for rent$2,750$3
2012-06-21Listing removed$399,000$375
2012-05-11Listed for sale$399,000$375
2003-03-05Sold$317,000$298
1998-01-02Sold$140,000$132

Tax History

YearProperty TaxTax Assessment
2026$0$774,681
2025$9,377.43$759,492
2024$9,214.68$744,600
2023$5,574.41$441,274
2022$5,342.64$432,623
2021$5,276.84$424,141
2020$5,259.49$419,793
2019$5,259.49$411,563
2018$5,030.28$403,494
2017$5,030.28$395,584
2016$4,919.99$387,828
2015$4,771.94$382,003
2014$4,722.61$374,521
2012$0$365,521
2011$0$358,354
2010$0$355,677
2009$0$356,523
2008$0$349,533
2007$0$342,680
2006$0$335,961
2005$0$335,961
2004$0$322,917
2003$0$154,343
2002$0$151,318
2000$0$145,444
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,064
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: $799,000Rent Basis: Observed Comp Model ($4,020/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.32%

NOI: $26,535/yr

Cash-on-Cash Yield
-12.6%

On $183,770 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+31.0%

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)-$484/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$201/mo
Repairs & Maintenance (10% of rent)-$402/mo
Property Management (8% of rent)-$322/mo
Total Pure Operating Expenses-$1,809/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,020/mo
Less: Operating Expenses-$1,809/mo
Net Operating Income (NOI)+$2,211/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-1,935/mo
$-23,215/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.