OFF_MARKETRisky Deal3 days on market
2127 Vine St
2127 Vine St, Los Angeles, CA 90068, Los Angeles, CA 90068
2127 Vine St, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$1310k
Zestimate®
$1640k
Market Rate
Lot Size
4,347 sqft
Rent Estimate
$4,348/mo
Est. Cash Flow base
Type
multi 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
0.4 mi away
3
Joseph Le Conte Middle School
6-8
1.1 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
1.60%
Total ROI
-2.3%
Cash Flow
$-6,306/mo
DSCR
0.26
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Price & Tax History
Price History
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-06-18 | Listed for sale | $1,695,000 | $591 |
| 2021-04-30 | Listing removed | $0 | – |
| 2021-03-22 | Listed for rent | $3,695 | $1 |
| 2021-02-24 | Listing removed | $0 | – |
| 2020-04-23 | Listing removed | $3,595 | $1 |
| 2020-03-23 | Price change | $3,595 | $1 |
| 2020-02-29 | Price change | $3,695 | $1 |
| 2020-02-14 | Listed for rent | $2,995 | $1 |
| 2019-08-14 | Listing removed | $1,995 | $1 |
| 2019-07-31 | Listed for rent | $1,995 | $1 |
| 2012-10-16 | Sold | $990,000 | $345 |
| 2012-05-10 | Price change | $999,000 | $349 |
| 2012-03-16 | Price change | $1,019,000 | $356 |
| 2012-02-25 | Price change | $1,029,000 | $359 |
| 2012-01-31 | Price change | $1,039,000 | $363 |
| 2011-12-01 | Price change | $1,049,900 | $366 |
| 2011-10-15 | Listed for sale | $1,099,900 | $384 |
| 2010-03-11 | Sold | $400,000 | $140 |
| 2009-11-25 | Price change | $550,000 | $192 |
| 2009-10-24 | Price change | $599,000 | $209 |
| 2009-09-26 | Listed for sale | $630,000 | $220 |
| 2008-12-26 | Listing removed | $765,000 | $267 |
| 2008-08-28 | Price change | $765,000 | $267 |
| 2008-08-23 | Listed for sale | $925,000 | $323 |
| 2000-05-26 | Sold | $250,000 | $87 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $1,309,813 |
| 2025 | $15,833.06 | $1,284,148 |
| 2024 | $15,594.79 | $1,258,970 |
| 2023 | $15,295.02 | $1,234,286 |
| 2022 | $14,611.42 | $1,210,085 |
| 2021 | $14,428.16 | $1,186,359 |
| 2020 | $14,505.26 | $1,174,195 |
| 2019 | $14,505.26 | $1,151,172 |
| 2018 | $13,866.69 | $1,128,601 |
| 2017 | $13,866.69 | $1,073,178 |
| 2016 | $13,096.28 | $1,052,136 |
| 2015 | $12,763.9 | $1,036,333 |
| 2014 | $12,408.55 | $998,594 |
| 2012 | $0 | $589,169 |
| 2011 | $0 | $533,990 |
| 2010 | $0 | $297,669 |
| 2009 | $0 | $298,377 |
| 2008 | $0 | $292,527 |
| 2007 | $0 | $286,792 |
| 2006 | $0 | $281,170 |
| 2005 | $0 | $281,170 |
| 2004 | $0 | $270,253 |
| 2003 | $0 | $265,301 |
| 2002 | $0 | $260,100 |
| 2000 | $0 | $36,662 |
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: $1,695,000Rent Basis: Observed Comp Model ($4,348/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $848/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.19%
NOI: $20,176/yr
Cash-on-Cash Yield
-21.9%
On $389,850 invested
DSCR Ratio
0.19x
Negative debt coverage
5-Yr Leveraged ROI
+-15.3%
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)-$819/mo
Homeowner / Hazard Insurance-$848/mo
Vacancy Reserve (5% of rent)-$217/mo
Repairs & Maintenance (10% of rent)-$435/mo
Property Management (8% of rent)-$348/mo
Total Pure Operating Expenses-$2,667/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,348/mo
Less: Operating Expenses-$2,667/mo
Net Operating Income (NOI)+$1,681/mo
Less: Debt Service (30yr @ 6.75%)-$8,795/mo
Net Cash Flow
$-7,114/mo
$-85,364/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.