OFF_MARKETRisky Deal105 days on market

6310 Mirror Lake Dr

6310 Mirror Lake Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$4,995,000
Zestimate®:$4,750,300

Listing Price

Property image 1
6310 Mirror Lake Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
105
Tax Assessed
$6155k
Zestimate®
$4750k
Market Rate
Lot Size
10,145 sqft
Rent Estimate
$22,112/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
1.4 mi away
3

Joseph Le Conte Middle School

6-8
2.1 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: 2/10
Exercise caution due to potential market volatility.
Cap Rate
3.28%
Total ROI
6.1%
Cash Flow
$-11,612/mo
DSCR
0.54
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At a purchase price of nearly $5 million, 6310 Mirror Lake Dr presents a highly speculative investment. While the massive 6-bed, 7-bath property offers significant scale in a premium Los Angeles submarket with a steady 4% expected annual appreciation, the financial fundamentals are highly unfavorable. The low rental yield of 3.28% is entirely insufficient to cover holding and financing costs, resulting in a severe negative monthly cash flow of -$11,611.64. Subsidizing over $139,000 annually out of pocket is unacceptable for a conservative investor, making this asset an unjustifiable risk.

Strengths
  • Premium Los Angeles location with historically strong luxury demand
  • Large 6,247 sqft footprint with high rental appeal for high-net-worth tenants
  • Reliable expected annual market appreciation of 4%
Considerations
  • Severe negative monthly cash flow of -$11,611.64, creating an unsustainable cash drain
  • Low rental yield of 3.28%, failing to outpace conservative risk-free yields
  • High barrier to entry and concentration risk with a $4.995M purchase price
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-12Listed for sale$4,995,000$800
2026-01-20Listing removed$5,295,000$848
2025-11-03Price change$5,295,000$848
2025-10-16Listed for sale$5,950,000$952
2023-09-20Listing removed$0
2023-08-30Listed for rent$25,000$4
2023-03-17Listing removed$0
2023-02-02Listed for rent$35,000$6
2022-09-25Listing removed$0
2022-07-12Price change$65,000$10
2022-05-27Listed for rent$70,000$11
2022-03-09Sold$5,800,000$928
2022-01-21Pending sale$5,899,900$944
2021-11-17Price change$5,899,900$944
2021-10-10Price change$5,900,900$945
2021-09-07Listed for sale$6,299,900$1,008
2021-08-30Listing removed$0
2021-08-18Listed for sale$6,499,900$1,040
2019-05-07Sold$1,700,000$272
2019-01-17Sold$1,500,000$240
2011-08-24Listing removed$925,000$148
2011-07-25Listed for sale$925,000$148
2011-03-31Sold$920,000$147
2011-02-23Listed for sale$925,000$148

Tax History

YearProperty TaxTax Assessment
2025$74,115.05$6,155,005
2024$73,274.59$6,034,320
2023$77,637.76$5,916,000
2022$28,304.24$2,374,257
2021$27,971.26$2,327,704
2020$21,354.26$1,734,000
2019$21,354.26$1,056,617
2018$12,747.11$1,035,900
2017$12,747.11$1,015,589
2016$12,470.03$995,677
2015$12,154.31$980,722
2014$12,016.29$961,512
2012$0$938,400
2011$0$1,068,000
2010$0$118,666
2009$0$118,949
2008$0$116,618
2007$0$114,332
2006$0$112,091
2005$0$112,091
2004$0$107,741
2003$0$105,768
2002$0$103,695
2000$0$99,670
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
7
Sq Ft
6,247
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: $4,995,000Rent Basis: Observed Comp Model ($22,112/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.57%

NOI: $128,176/yr

Cash-on-Cash Yield
-15.9%

On $1,148,850 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.6%

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)-$3,847/mo
Homeowner / Hazard Insurance-$2,498/mo
Vacancy Reserve (5% of rent)-$1,106/mo
Repairs & Maintenance (10% of rent)-$2,211/mo
Property Management (8% of rent)-$1,769/mo
Total Pure Operating Expenses-$11,431/mo
Net Investor Cash Flow
Gross Scheduled Rent+$22,112/mo
Less: Operating Expenses-$11,431/mo
Net Operating Income (NOI)+$10,681/mo
Less: Debt Service (30yr @ 6.75%)-$25,918/mo
Net Cash Flow
$-15,237/mo
$-182,839/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.