OFF_MARKETRisky Deal8 days on market

1922 N Sycamore Ave

1922 N Sycamore Ave, Los Angeles, CA 90068, Los Angeles, CA 90068
$3,290,000
Zestimate®:$3,173,000

Listing Price

Property image 1
1922 N Sycamore Ave, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
8
Tax Assessed
$3348k
Zestimate®
$3173k
Market Rate
Lot Size
5,663 sqft
Rent Estimate
$7,873/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.

8

Gardner Street Elementary School

K-5
0.8 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.2 mi away
8

Hollywood Senior High School

9-12
0.4 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
1.33%
Total ROI
-3.7%
Cash Flow
$-12,998/mo
DSCR
0.22
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
2026-06-17Listed for sale$3,290,000$890
2022-11-15Sold$3,218,500$871
2022-10-21Pending sale$3,495,000$946
2022-10-04Contingent$3,495,000$946
2022-06-25Listed for sale$3,495,000$946
2022-06-03Listing removed$0
2022-02-14Price change$18,500$5
2022-02-01Listed for rent$16,500$4
2019-05-17Listing removed$16,500$4
2019-02-21Listed for rent$16,500$4
2012-05-04Listing removed$6,500$2
2012-05-01Sold$1,204,012$326
2012-03-09Price change$1,249,000$338
2012-01-15Price change$1,459,000$395
2011-12-03Listed for rent$6,500$2
2011-12-01Listed for sale$1,649,000$446
1994-07-15Sold$480,000$130

Tax History

YearProperty TaxTax Assessment
2025$40,354.59$3,348,121
2024$39,868.47$3,282,472
2023$39,090.57$3,218,110
2022$17,800.57$1,483,223
2021$17,571.47$1,454,141
2020$17,682.47$1,439,232
2019$17,682.47$1,411,012
2018$16,895.65$1,383,346
2017$16,895.65$1,303,039
2016$15,864.65$1,277,491
2015$15,462.46$1,258,303
2014$15,283.94$1,233,655
2012$0$834,775
2011$0$818,408
2010$0$812,293
2009$0$626,086
2008$0$613,811
2007$0$601,776
2006$0$589,978
2005$0$589,978
2004$0$567,070
2003$0$556,678
2002$0$545,763
2000$0$524,572
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,696
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: $3,290,000Rent Basis: Observed Comp Model ($7,873/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,645/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.85%

NOI: $27,896/yr

Cash-on-Cash Yield
-23.4%

On $756,700 invested

DSCR Ratio
0.14x

Negative debt coverage

5-Yr Leveraged ROI
+-22.7%

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)-$2,093/mo
Homeowner / Hazard Insurance-$1,645/mo
Vacancy Reserve (5% of rent)-$394/mo
Repairs & Maintenance (10% of rent)-$787/mo
Property Management (8% of rent)-$630/mo
Total Pure Operating Expenses-$5,548/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,873/mo
Less: Operating Expenses-$5,548/mo
Net Operating Income (NOI)+$2,325/mo
Less: Debt Service (30yr @ 6.75%)-$17,071/mo
Net Cash Flow
$-14,746/mo
$-176,958/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.