OFF_MARKETRisky Deal4 days on market

6307 W 5th St

6307 W 5th St, Los Angeles, CA 90048, Los Angeles, CA 90048
$2,595,000
Zestimate®:$2,498,000

Listing Price

Property image 1
6307 W 5th St, Los Angeles, CA 90048
Loc: Los Angeles, CA
Days Listed
4
Tax Assessed
$1921k
Zestimate®
$2498k
Market Rate
Lot Size
6,029 sqft
Rent Estimate
$7,703/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.

9

Hancock Park Elementary School

K-5
0.2 mi away
7

John Burroughs Middle School

6-8
1.6 mi away
5

Fairfax Senior High School

9-12
1 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
2.27%
Total ROI
1.0%
Cash Flow
$-8,210/mo
DSCR
0.37
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
2026-06-26Listed for sale$2,595,000$1,187
2012-09-27Sold$1,520,000$695
2012-05-16Listed for sale$1,699,000$777
2010-09-21Sold$800,000$366
2010-08-28Price change$865,000$396
2010-07-01Listed for sale$889,500$407

Tax History

YearProperty TaxTax Assessment
2025$23,123.55$1,921,013
2024$22,885.64$1,883,347
2023$22,440.92$1,846,420
2022$21,394.13$1,810,216
2021$21,132.15$1,774,723
2020$21,351.35$1,756,526
2019$21,351.35$1,722,086
2018$20,370.26$1,688,321
2017$20,370.26$1,655,218
2016$19,924.85$1,581,156
2015$18,989.81$1,557,407
2014$18,764.01$1,526,900
2012$0$898,550
2011$0$800,000
2010$0$94,551
2009$0$94,777
2008$0$92,920
2007$0$91,099
2006$0$89,314
2005$0$89,314
2004$0$85,848
2003$0$84,275
2002$0$82,623
2000$0$79,416
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,187
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: $2,595,000Rent Basis: Observed Comp Model ($7,703/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,298/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.59%

NOI: $41,192/yr

Cash-on-Cash Yield
-20.2%

On $596,850 invested

DSCR Ratio
0.25x

Negative debt coverage

5-Yr Leveraged ROI
+-6.7%

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)-$1,201/mo
Homeowner / Hazard Insurance-$1,298/mo
Vacancy Reserve (5% of rent)-$385/mo
Repairs & Maintenance (10% of rent)-$770/mo
Property Management (8% of rent)-$616/mo
Total Pure Operating Expenses-$4,270/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,703/mo
Less: Operating Expenses-$4,270/mo
Net Operating Income (NOI)+$3,433/mo
Less: Debt Service (30yr @ 6.75%)-$13,465/mo
Net Cash Flow
$-10,032/mo
$-120,387/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.