OFF_MARKETRisky Deal79 days on market

5013 O'Sullivan Dr

5013 O'Sullivan Dr, Los Angeles, CA 90032, Los Angeles, CA 90032
$849,950
Zestimate®:$864,500$14,550 Under Market

Listing Price

Property image 1
5013 O'Sullivan Dr, Los Angeles, CA 90032
Loc: Los Angeles, CA
Days Listed
79
Tax Assessed
$523k
Zestimate®
$865k
2% Under Valued
Lot Size
4,968 sqft
Rent Estimate
$2,867/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

City Terrace Elementary School

K-5
0.8 mi away
7

El Sereno Middle School

6-8
0.9 mi away
6

Woodrow Wilson 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
2.76%
Total ROI
3.5%
Cash Flow
$-2,340/mo
DSCR
0.46
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
2026-06-29Listed for sale$849,950$876
2026-05-28Listing removed$869,000$896
2026-05-05Price change$869,000$896
2026-04-16Price change$899,000$927
2026-04-03Price change$930,000$959
2026-03-19Listed for sale$899,950$928
2025-10-29Sold$605,000$624
2025-10-02Pending sale$750,000$773
2025-09-30Listed for sale$750,000$773
2025-09-27Pending sale$750,000$773
2025-09-26Listed for sale$750,000$773
2025-09-17Pending sale$750,000$773
2025-09-03Listed for sale$750,000$773
2005-04-26Sold$375,000$387

Tax History

YearProperty TaxTax Assessment
2025$6,353.57$522,698
2024$6,293.44$512,450
2023$6,171.45$502,403
2022$5,883.67$492,553
2021$5,811.18$482,896
2020$5,867.77$477,945
2019$5,867.77$468,575
2018$5,582.13$459,388
2017$5,582.13$450,382
2016$5,457.31$395,000
2015$4,780$360,000
2014$3,273.91$262,000
2012$0$227,000
2011$0$296,000
2010$0$296,000
2009$0$296,000
2008$0$397,951
2007$0$390,149
2006$0$382,500
2005$0$382,500
2004$0$22,208
2003$0$21,802
2002$0$21,375
2000$0$20,547
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
970
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: $849,950Rent Basis: Observed Comp Model ($2,867/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.06%

NOI: $17,471/yr

Cash-on-Cash Yield
-18.1%

On $195,489 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.5%

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)-$327/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$287/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$1,411/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,867/mo
Less: Operating Expenses-$1,411/mo
Net Operating Income (NOI)+$1,456/mo
Less: Debt Service (30yr @ 6.75%)-$4,410/mo
Net Cash Flow
$-2,954/mo
$-35,452/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.