OFF_MARKETRisky Deal135 days on market

7265 Caverna Dr

7265 Caverna Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,765,000
Zestimate®:$1,720,500

Listing Price

Property image 1
7265 Caverna Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
135
Tax Assessed
$1618k
Zestimate®
$1721k
Market Rate
Lot Size
6,255 sqft
Rent Estimate
$7,740/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
0.4 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.4 mi away
8

Hollywood Senior High School

9-12
1.6 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
3.57%
Total ROI
7.5%
Cash Flow
$-3,677/mo
DSCR
0.59
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

7265 Caverna Dr presents a high-risk profile for conservative investors, primarily driven by a severe negative monthly cash flow of -$3,677.05. Despite its premium Los Angeles location and a solid 4% annual expected appreciation, the property's low 3.57% rental yield fails to cover debt service and operational costs at the $1,765,000 price point. Relying solely on appreciation to offset a yearly out-of-pocket loss of over $44,000 is speculative and violates sound cash-flow-first investment principles. Unless acquired via an all-cash transaction or a significantly larger down payment, this asset poses a substantial threat to liquidity.

Strengths
  • Premium Los Angeles location with historically strong asset preservation
  • Solid 4% projected annual appreciation rate provides a long-term equity hedge
  • Sizable 2,494 sqft footprint in a high-demand single-family rental market
Considerations
  • Severe monthly cash flow deficit of -$3,677.05 requires massive ongoing capital injection
  • Low rental yield of 3.57% fails to meet conservative yield thresholds
  • High acquisition cost of $1,765,000 exposes investor to market correction risks
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-26Price change$1,765,000$708
2026-02-09Listed for sale$1,849,000$741
2026-02-07Listing removed$1,849,000$741
2025-12-03Price change$1,849,000$741
2025-09-09Price change$1,950,000$782
2025-08-12Listed for sale$2,100,000$842
2016-05-17Sold$1,367,000$548
2016-04-09Pending sale$1,450,000$581
2016-02-18Listed for sale$1,450,000$581
2015-10-16Listing removed$7,500$3
2015-09-04Listed for rent$7,500$3
2015-06-11Sold$1,240,000$497
2015-06-03Pending sale$1,240,000$497
2015-04-24Listed for sale$1,240,000$497
2002-04-26Sold$785,000$315

Tax History

YearProperty TaxTax Assessment
2025$19,757.36$1,618,245
2024$19,487.12$1,586,516
2023$19,113.06$1,555,408
2022$18,252.66$1,524,911
2021$18,077$1,495,011
2020$18,144.37$1,479,682
2019$18,144.37$1,450,669
2018$17,335.91$1,422,226
2017$17,335.91$1,394,340
2016$16,960.56$1,258,909
2015$15,257.48$964,905
2014$11,709.92$946,005
2012$0$923,267
2011$0$905,165
2010$0$898,401
2009$0$900,536
2008$0$882,880
2007$0$865,570
2006$0$848,599
2005$0$848,599
2004$0$815,648
2003$0$800,700
2002$0$762,809
2000$0$733,190
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,494
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: $1,765,000Rent Basis: Observed Comp Model ($7,740/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $883/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.76%

NOI: $48,785/yr

Cash-on-Cash Yield
-15.1%

On $405,950 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.9%

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)-$1,011/mo
Homeowner / Hazard Insurance-$883/mo
Vacancy Reserve (5% of rent)-$387/mo
Repairs & Maintenance (10% of rent)-$774/mo
Property Management (8% of rent)-$619/mo
Total Pure Operating Expenses-$3,675/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,740/mo
Less: Operating Expenses-$3,675/mo
Net Operating Income (NOI)+$4,065/mo
Less: Debt Service (30yr @ 6.75%)-$9,158/mo
Net Cash Flow
$-5,093/mo
$-61,114/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.