OFF_MARKETRisky Deal1 days on market

2549 Canyon Oak Dr

2549 Canyon Oak Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$4,300,000
Zestimate®:$4,109,100

Listing Price

Property image 1
2549 Canyon Oak Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
1
Tax Assessed
$2862k
Zestimate®
$4109k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$13,995/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
0.8 mi away
3

Joseph Le Conte Middle School

6-8
1.5 mi away
8

Hollywood Senior High School

9-12
1.9 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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
2.69%
Total ROI
3.1%
Cash Flow
$-12,109/mo
DSCR
0.44
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This asset presents a severe financial risk for traditional income-focused investors, characterized by a massive negative monthly cash flow of -$12,109.28. Despite a desirable Los Angeles location and a solid 4% projected annual appreciation rate, the extremely low rental yield of 2.69% fails to cover debt service and operational costs. Relying solely on future appreciation to offset a yearly burn rate of over $145,000 is highly speculative and capital-intensive. Consequently, this property is classified as a high-risk luxury play rather than a viable cash-flowing investment, suitable only for ultra-high-net-worth buyers prioritizing capital preservation over yield.

Strengths
  • Prime Los Angeles location with strong historical appreciation potential projected at 4% annually.
  • Substantial property size of 3,882 sqft in a highly desirable, high-end residential neighborhood.
  • High-quality asset class with historically low vacancy rates and strong long-term demand.
Considerations
  • Severe negative cash flow of -$12,109.28 per month, requiring substantial liquid cash reserves to sustain.
  • Extremely poor rental yield of 2.69%, which fails to outpace inflation or the risk-free rate of return.
  • High entry price of $4,300,000 limits investor exit strategies and increases market concentration risk.
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-22Listed for sale$4,300,000$1,108
2017-08-09Sold$2,515,000$648
2017-07-25Pending sale$2,497,000$643
2017-07-07Listed for sale$2,497,000$643

Tax History

YearProperty TaxTax Assessment
2025$34,744.72$2,861,635
2024$34,331.72$2,805,525
2023$33,663.7$2,750,516
2022$32,118.78$2,696,585
2021$31,729.23$2,643,712
2020$31,989.11$2,616,605
2019$31,989.11$2,565,300
2018$30,547.08$2,515,000
2017$30,547.08$617,925
2016$7,834.85$605,810
2015$7,589.96$596,711
2014$7,513.73$585,023
2012$0$570,962
2011$0$559,768
2010$0$555,585
2009$0$556,906
2008$0$545,988
2007$0$535,283
2006$0$524,789
2005$0$524,789
2004$0$504,412
2003$0$495,168
2002$0$485,460
2000$0$466,611
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,882
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: $4,300,000Rent Basis: Observed Comp Model ($13,995/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.91%

NOI: $82,052/yr

Cash-on-Cash Yield
-18.8%

On $989,000 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.3%

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)-$1,789/mo
Homeowner / Hazard Insurance-$2,150/mo
Vacancy Reserve (5% of rent)-$700/mo
Repairs & Maintenance (10% of rent)-$1,400/mo
Property Management (8% of rent)-$1,120/mo
Total Pure Operating Expenses-$7,157/mo
Net Investor Cash Flow
Gross Scheduled Rent+$13,995/mo
Less: Operating Expenses-$7,157/mo
Net Operating Income (NOI)+$6,838/mo
Less: Debt Service (30yr @ 6.75%)-$22,312/mo
Net Cash Flow
$-15,474/mo
$-185,690/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.