OFF_MARKETRisky Deal3 days on market

1301 W 56th St

1301 W 56th St, Los Angeles, CA 90037, Los Angeles, CA 90037
$699,888
Zestimate®:$700,000$112 Under Market

Listing Price

Property image 1
1301 W 56th St, Los Angeles, CA 90037
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$674k
Zestimate®
$700k
0% Under Valued
Lot Size
3,525 sqft
Rent Estimate
$3,260/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.

4

Budlong Avenue Elementary School

K-5
0.4 mi away
5

John Muir Middle School

6-8
0.4 mi away
4

Augustus F. Hawkins High A Critical Design And Gaming

9-12
0.7 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
2.45%
Total ROI
1.9%
Cash Flow
$-2,110/mo
DSCR
0.40
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
2026-08-26Sold$700,000$560
2026-07-28Contingent$699,888$560
2026-06-24Listed for sale$699,888$560
2022-08-11Sold$635,000$508
2022-08-11Pending sale$625,000$500
2022-07-25Contingent$625,000$500
2022-06-24Listed for sale$625,000$500
2002-09-10Sold$140,500$112
2001-05-25Sold$138,789$111
2000-08-04Sold$130,000$104

Tax History

YearProperty TaxTax Assessment
2026$0$673,865
2025$8,101.39$660,653
2024$8,007.46$647,700
2023$7,856.93$635,000
2022$6,680.65$191,322
2021$2,351.22$187,571
2020$2,371.3$185,648
2019$2,371.3$182,009
2018$2,211.97$178,441
2017$2,211.97$174,943
2016$2,165.32$171,514
2015$2,106.14$168,939
2014$2,090.76$165,631
2012$0$161,651
2011$0$158,483
2010$0$157,300
2009$0$157,675
2008$0$154,584
2007$0$151,554
2006$0$148,583
2005$0$148,583
2004$0$142,816
2003$0$140,200
2002$0$132,600
2000$0$134,910
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,250
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: $699,888Rent Basis: Observed Comp Model ($3,260/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.98%

NOI: $20,868/yr

Cash-on-Cash Yield
-14.1%

On $160,974 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.7%

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)-$421/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$326/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,521/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,260/mo
Less: Operating Expenses-$1,521/mo
Net Operating Income (NOI)+$1,739/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,893/mo
$-22,710/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

1301 W 56th St | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens