OFF_MARKETRisky Deal12 days on market

6546 W 85th St

6546 W 85th St, Los Angeles, CA 90045, Los Angeles, CA 90045
$1,295,000
Zestimate®:$1,375,000$80,000 Under Market

Listing Price

Property image 1
6546 W 85th St, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
12
Tax Assessed
$483k
Zestimate®
$1375k
6% Under Valued
Lot Size
6,037 sqft
Rent Estimate
$5,444/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.

10

Kentwood Elementary School

K-5
0.1 mi away
2

Orville Wright Engineering And Design Magnet

6-8
0.5 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
1.5 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
3.39%
Total ROI
6.6%
Cash Flow
$-2,885/mo
DSCR
0.56
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
2026-07-21Sold$1,375,000$973
2026-07-01Pending sale$1,295,000$916
2026-06-18Listed for sale$1,295,000$916
2000-01-05Sold$308,000$218

Tax History

YearProperty TaxTax Assessment
2026$0$482,835
2025$5,955.74$473,368
2024$5,876.8$464,087
2023$5,770.01$454,989
2022$5,511.25$446,068
2021$5,439.14$437,322
2020$5,492.3$432,839
2019$5,492.3$424,353
2018$5,209.95$416,033
2017$5,209.95$407,876
2016$5,100.36$399,879
2015$4,981.18$393,873
2014$4,934.66$386,159
2012$0$376,877
2011$0$369,489
2010$0$366,728
2009$0$367,600
2008$0$360,393
2007$0$353,327
2006$0$346,400
2005$0$346,400
2004$0$332,951
2003$0$326,850
2002$0$320,442
2000$0$66,653
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,413
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: $1,295,000Rent Basis: Observed Comp Model ($5,444/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $648/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.00%

NOI: $38,905/yr

Cash-on-Cash Yield
-14.0%

On $297,850 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.1%

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)-$302/mo
Homeowner / Hazard Insurance-$648/mo
Vacancy Reserve (5% of rent)-$272/mo
Repairs & Maintenance (10% of rent)-$544/mo
Property Management (8% of rent)-$436/mo
Total Pure Operating Expenses-$2,202/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,444/mo
Less: Operating Expenses-$2,202/mo
Net Operating Income (NOI)+$3,242/mo
Less: Debt Service (30yr @ 6.75%)-$6,719/mo
Net Cash Flow
$-3,477/mo
$-41,728/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

6546 W 85th St | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens