OFF_MARKETRisky Deal3 days on market

7132 Macapa Dr

7132 Macapa Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$2,495,000
Zestimate®:$2,275,800

Listing Price

Property image 1
7132 Macapa Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$192k
Zestimate®
$2276k
Market Rate
Lot Size
9,326 sqft
Rent Estimate
$11,499/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.

7

Valley View Elementary School

K-5
0.5 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.2 mi away
8

Hollywood Senior High School

9-12
1.4 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
4.84%
Total ROI
13.9%
Cash Flow
$-2,556/mo
DSCR
0.80
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
2026-07-29Price change$2,364,000$803
2026-06-22Listed for sale$2,495,000$847
2026-05-14Listing removed$2,650,000$900
2026-04-15Listed for sale$2,650,000$900
2006-06-14Sold$1,640,000$557
2000-09-15Sold$685,000$233

Tax History

YearProperty TaxTax Assessment
2026$0$192,485
2025$2,881.46$188,711
2024$2,757.85$185,011
2023$2,717.53$181,385
2022$2,638.5$177,829
2021$2,588.82$174,343
2020$2,537.39$172,556
2019$2,537.39$169,173
2018$2,353.03$165,857
2017$2,353.03$162,606
2016$2,309.74$159,418
2015$2,190.62$157,025
2014$2,179.95$153,950
2012$0$108,000
2011$0$108,000
2010$0$108,000
2009$0$146,559
2008$0$143,686
2007$0$140,870
2006$0$755,305
2005$0$755,305
2004$0$725,978
2003$0$712,673
2002$0$698,700
2000$0$130,939
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,945
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: $2,495,000Rent Basis: Observed Comp Model ($11,499/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,248/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.60%

NOI: $89,831/yr

Cash-on-Cash Yield
-11.4%

On $573,850 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.1%

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)-$120/mo
Homeowner / Hazard Insurance-$1,248/mo
Vacancy Reserve (5% of rent)-$575/mo
Repairs & Maintenance (10% of rent)-$1,150/mo
Property Management (8% of rent)-$920/mo
Total Pure Operating Expenses-$4,013/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,499/mo
Less: Operating Expenses-$4,013/mo
Net Operating Income (NOI)+$7,486/mo
Less: Debt Service (30yr @ 6.75%)-$12,946/mo
Net Cash Flow
$-5,460/mo
$-65,521/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.