OFF_MARKETRisky Deal7 days on market

8316 Westlawn Ave

8316 Westlawn Ave, Los Angeles, CA 90045, Los Angeles, CA 90045
$1,595,000
Zestimate®:$1,627,600$32,600 Under Market

Listing Price

Property image 1
8316 Westlawn Ave, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
7
Tax Assessed
$1489k
Zestimate®
$1628k
2% Under Valued
Lot Size
6,003 sqft
Rent Estimate
$6,528/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.

10

Kentwood Elementary School

K-5
0.1 mi away
2

Orville Wright Engineering And Design Magnet

6-8
0.4 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
1.3 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
3.28%
Total ROI
6.1%
Cash Flow
$-3,704/mo
DSCR
0.54
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
2026-09-04Sold$1,625,000$1,036
2026-07-22Pending sale$1,595,000$1,017
2026-07-10Listed for sale$1,595,000$1,017
2020-07-23Listing removed$1,349,000$860
2020-07-23Listed for sale$1,349,000$860
2020-07-21Sold$1,349,000$860
2020-06-14Pending sale$1,349,000$860
2020-06-06Listed for sale$1,349,000$860
2006-08-31Sold$810,000$517
2004-06-24Sold$687,500$438
1998-02-13Sold$220,000$140

Tax History

YearProperty TaxTax Assessment
2026$0$1,489,400
2025$17,611.32$1,460,197
2024$17,409.09$1,431,566
2023$17,071.95$1,403,498
2022$16,277.36$1,375,980
2021$16,079.61$1,349,000
2020$16,069.45$992,293
2019$12,130.99$972,837
2018$11,561.45$953,763
2017$11,561.45$935,062
2016$11,310.02$916,729
2015$11,060.01$902,960
2014$10,211.64$826,000
2012$0$705,000
2011$0$705,000
2010$0$705,000
2009$0$774,700
2008$0$826,200
2007$0$810,000
2006$0$715,274
2005$0$715,274
2004$0$271,599
2003$0$262,470
2002$0$257,325
2000$0$247,335
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,560
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: $1,595,000Rent Basis: Observed Comp Model ($6,528/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $798/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.48%

NOI: $39,572/yr

Cash-on-Cash Yield
-16.3%

On $366,850 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+12.8%

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)-$931/mo
Homeowner / Hazard Insurance-$798/mo
Vacancy Reserve (5% of rent)-$326/mo
Repairs & Maintenance (10% of rent)-$653/mo
Property Management (8% of rent)-$522/mo
Total Pure Operating Expenses-$3,230/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,528/mo
Less: Operating Expenses-$3,230/mo
Net Operating Income (NOI)+$3,298/mo
Less: Debt Service (30yr @ 6.75%)-$8,276/mo
Net Cash Flow
$-4,978/mo
$-59,741/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

8316 Westlawn Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens