OFF_MARKETRisky Deal6 days on market

2233 Crest Way

2233 Crest Way, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,299,000
Zestimate®:$1,405,800$106,800 Under Market

Listing Price

Property image 1
2233 Crest Way, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$883k
Zestimate®
$1406k
8% Under Valued
Lot Size
3,398 sqft
Rent Estimate
$5,399/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
0.6 mi away
3

Joseph Le Conte Middle School

6-8
1.3 mi away
8

Hollywood Senior High School

9-12
1 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
2.92%
Total ROI
4.3%
Cash Flow
$-3,404/mo
DSCR
0.48
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
2026-07-27Sold$1,406,000$1,288
2026-06-30Contingent$1,299,000$1,190
2026-06-20Listed for sale$1,299,000$1,190
2013-08-27Sold$700,000$641
2013-07-19Listed for sale$659,000$603

Tax History

YearProperty TaxTax Assessment
2026$0$882,723
2025$10,646.78$865,421
2024$10,451.74$848,453
2023$10,249.71$831,818
2022$9,796.37$815,509
2021$9,679.24$799,520
2020$9,709.22$791,323
2019$9,709.22$775,808
2018$9,285.26$760,597
2017$9,285.26$745,685
2016$9,080.68$731,065
2015$8,846.27$720,085
2014$8,673.61$700,000
2012$0$518,879
2011$0$508,706
2010$0$504,905
2009$0$506,105
2008$0$496,182
2007$0$486,454
2006$0$476,917
2005$0$476,917
2004$0$458,400
2003$0$450,000
2002$0$312,120
2000$0$39,690
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,092
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: $1,299,000Rent Basis: Observed Comp Model ($5,399/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $650/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.73%

NOI: $35,466/yr

Cash-on-Cash Yield
-15.2%

On $298,770 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.2%

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)-$552/mo
Homeowner / Hazard Insurance-$650/mo
Vacancy Reserve (5% of rent)-$270/mo
Repairs & Maintenance (10% of rent)-$540/mo
Property Management (8% of rent)-$432/mo
Total Pure Operating Expenses-$2,443/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,399/mo
Less: Operating Expenses-$2,443/mo
Net Operating Income (NOI)+$2,956/mo
Less: Debt Service (30yr @ 6.75%)-$6,740/mo
Net Cash Flow
$-3,785/mo
$-45,416/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.