OFF_MARKETExcellent Deal20 days on market
2583 Canyon Dr
2583 Canyon Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
2583 Canyon Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
20
Tax Assessed
$1361k
Lot Size
4,413 sqft
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
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
7.67%
Total ROI
28.0%
Cash Flow
$2,395/mo
DSCR
1.26
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,799,000Rent Basis: Modeled Estimate ($14,392/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $900/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.22%
NOI: $111,972/yr
Cash-on-Cash Yield
0.0%
On $413,770 invested
DSCR Ratio
1.00x
Tight qualification
5-Yr Leveraged ROI
+94.1%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$851/mo
Homeowner / Hazard Insurance-$900/mo
Vacancy Reserve (5% of rent)-$720/mo
Repairs & Maintenance (10% of rent)-$1,439/mo
Property Management (8% of rent)-$1,151/mo
Total Pure Operating Expenses-$5,061/mo
Net Investor Cash Flow
Gross Scheduled Rent+$14,392/mo
Less: Operating Expenses-$5,061/mo
Net Operating Income (NOI)+$9,331/mo
Less: Debt Service (30yr @ 6.75%)-$9,335/mo
Net Cash Flow
$-4/mo
$-44/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.