OFF_MARKETNeutral Deal1 days on market

1940 N Highland Ave APT 81

1940 N Highland Ave APT 81, Los Angeles, CA 90068, Los Angeles, CA 90068
$870,000
Zestimate®:$834,200

Listing Price

Property image 1
1940 N Highland Ave APT 81, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
1
Tax Assessed
$866k
Zestimate®
$834k
Market Rate
Lot Size
1.51 acres
Rent Estimate
$5,038/mo
Est. Cash Flow base
Type
condo

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
0.9 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.2 mi away
8

Hollywood Senior High School

9-12
0.5 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
5.01%
Total ROI
14.7%
Cash Flow
$-764/mo
DSCR
0.83
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
2026-08-17Price change$3,990$2
2026-08-15Listed for rent$4,000$2
2026-07-28Listing removed$4,350$3
2026-07-22Listed for rent$4,350$3
2021-07-30Sold$800,000$500
2017-11-17Sold$682,000$426
2017-10-07Pending sale$669,900$418
2017-10-02Listed for sale$669,900$418
2014-10-21Sold$585,000$365
2014-09-16Listed for sale$585,000$365
2002-12-20Sold$408,000$255
1996-11-06Sold$135,500$85

Tax History

YearProperty TaxTax Assessment
2026$0$865,944
2025$10,540.38$848,966
2024$10,353.63$832,320
2023$10,156.27$816,000
2022$9,710.6$800,000
2021$8,711.31$716,902
2020$8,728.47$709,552
2019$8,728.47$695,640
2018$8,352.93$682,000
2017$8,352.93$605,798
2016$7,421.85$593,921
2015$7,212.88$585,000
2014$5,004.17$392,000
2012$0$392,000
2011$0$392,000
2010$0$457,780
2009$0$458,868
2008$0$449,871
2007$0$441,051
2006$0$432,404
2005$0$432,404
2004$0$415,616
2003$0$408,000
2002$0$148,944
2000$0$143,162
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,601
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: $870,000Rent Basis: Observed Comp Model ($5,038/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $435/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.00%

NOI: $34,837/yr

Cash-on-Cash Yield
-9.7%

On $200,100 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.9%

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)-$541/mo
Homeowner / Hazard Insurance-$435/mo
Vacancy Reserve (5% of rent)-$252/mo
Repairs & Maintenance (10% of rent)-$504/mo
Property Management (8% of rent)-$403/mo
Total Pure Operating Expenses-$2,135/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,038/mo
Less: Operating Expenses-$2,135/mo
Net Operating Income (NOI)+$2,903/mo
Less: Debt Service (30yr @ 6.75%)-$4,514/mo
Net Cash Flow
$-1,611/mo
$-19,334/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.