OFF_MARKETRisky Deal88 days on market

1902 Redcliff St

1902 Redcliff St, Los Angeles, CA 90039, Los Angeles, CA 90039
$5,999,000
Zestimate®:$5,609,000

Listing Price

Property image 1
1902 Redcliff St, Los Angeles, CA 90039
Loc: Los Angeles, CA
Days Listed
88
Tax Assessed
$1508k
Zestimate®
$5609k
Market Rate
Lot Size
0.44 acres
Rent Estimate
$6,738/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

Micheltorena Street Elementary School

K-5
0.5 mi away
6

Thomas Starr King Middle School

6-8
0.7 mi away
8

John Marshall Senior High School

9-12
1.1 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
0.96%
Total ROI
-5.5%
Cash Flow
$-25,520/mo
DSCR
0.16
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
2026-08-03Listing removed$5,999,000$2,868
2026-07-14Listed for sale$5,999,000$2,868
2026-07-14Contingent$5,999,000$2,868
2026-05-21Price change$5,999,000$2,868
2026-04-17Listed for sale$6,499,000$3,107
2017-04-26Sold$1,600,000$765
2017-02-22Pending sale$1,450,000$693
2017-02-02Listed for sale$1,450,000$693
1999-09-15Sold$400,000$191
1996-03-05Sold$238,000$114

Tax History

YearProperty TaxTax Assessment
2026$0$1,508,163
2025$17,839.72$1,478,593
2024$17,596.65$1,449,602
2023$17,251.5$1,421,179
2022$16,442.97$1,393,314
2021$22,285.39$1,794,834
2020$21,747.71$1,776,432
2019$21,747.71$1,664,640
2018$19,876.1$1,632,000
2017$19,876.1$529,715
2016$6,589.2$519,330
2015$6,422.19$511,530
2014$6,364.8$501,511
2012$0$489,456
2010$0$476,274
2009$0$477,406
2008$0$468,046
2007$0$458,870
2006$0$449,874
2005$0$449,874
2003$0$424,483
2000$0$400,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
6
Sq Ft
4,100
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: $5,999,000Rent Basis: Observed Comp Model ($6,738/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,000/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.25%

NOI: $14,948/yr

Cash-on-Cash Yield
-26.0%

On $1,379,770 invested

DSCR Ratio
0.04x

Negative debt coverage

5-Yr Leveraged ROI
+-35.7%

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)-$943/mo
Homeowner / Hazard Insurance-$3,000/mo
Vacancy Reserve (5% of rent)-$337/mo
Repairs & Maintenance (10% of rent)-$674/mo
Property Management (8% of rent)-$539/mo
Total Pure Operating Expenses-$5,492/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,738/mo
Less: Operating Expenses-$5,492/mo
Net Operating Income (NOI)+$1,246/mo
Less: Debt Service (30yr @ 6.75%)-$31,128/mo
Net Cash Flow
$-29,882/mo
$-358,582/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

1902 Redcliff St | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens