FOR_SALERisky Deal238 days on market

2111 Rockledge Rd

2111 Rockledge Rd, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,599,900
Zestimate®:$1,621,200$21,300 Under Market

Listing Price

Property image 1
2111 Rockledge Rd, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
238
Tax Assessed
$2076k
Zestimate®
$1621k
1% Under Valued
Lot Size
4,468 sqft
Rent Estimate
$7,561/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.

8

Gardner Street Elementary School

K-5
1 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.5 mi away
8

Hollywood Senior High School

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
3.29%
Total ROI
6.1%
Cash Flow
$-3,936/mo
DSCR
0.54
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
2026-08-05Price change$1,599,900$810
2026-06-20Price change$1,699,000$860
2026-05-18Price change$1,799,000$910
2026-04-26Price change$1,829,000$926
2026-01-13Listed for sale$1,899,000$961
2023-12-28Sold$1,995,000$1,010
2023-12-13Pending sale$1,995,000$1,010
2023-12-13Contingent$1,995,000$1,010
2023-11-27Listed for sale$1,995,000$1,010
2022-10-11Sold$1,875,000$949
2022-09-29Contingent$1,875,000$949
2022-09-16Listed for sale$1,875,000$949
2022-09-06Contingent$1,875,000$949
2022-08-18Listed for sale$1,875,000$949
2019-08-08Sold$1,469,500$744
2019-07-09Pending sale$1,375,000$696
2019-06-20Listed for sale$1,375,000$696

Tax History

YearProperty TaxTax Assessment
2026$0$2,075,597
2025$24,733.46$2,034,900
2024$24,415.05$1,995,000
2023$22,973.62$1,875,000
2022$20,892.4$1,514,313
2021$17,857.13$1,484,622
2020$17,972.24$1,469,400
2019$17,972.24$78,186
2018$1,185.78$76,654
2017$1,185.78$75,152
2016$1,166.04$73,680
2015$1,087.27$72,575
2014$1,087.02$71,155
2012$0$69,446
2011$0$68,085
2010$0$67,577
2009$0$67,738
2008$0$66,411
2007$0$65,110
2006$0$63,834
2005$0$63,834
2004$0$61,357
2003$0$60,233
2002$0$59,052
2000$0$56,761
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,976
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: $1,599,900Rent Basis: Observed Comp Model ($7,561/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $800/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.79%

NOI: $44,697/yr

Cash-on-Cash Yield
-14.9%

On $367,977 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.6%

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)-$1,297/mo
Homeowner / Hazard Insurance-$800/mo
Vacancy Reserve (5% of rent)-$378/mo
Repairs & Maintenance (10% of rent)-$756/mo
Property Management (8% of rent)-$605/mo
Total Pure Operating Expenses-$3,836/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,561/mo
Less: Operating Expenses-$3,836/mo
Net Operating Income (NOI)+$3,725/mo
Less: Debt Service (30yr @ 6.75%)-$8,302/mo
Net Cash Flow
$-4,577/mo
$-54,922/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.