OFF_MARKETRisky Deal11 days on market

1362 E 20th St

1362 E 20th St, Los Angeles, CA 90011, Los Angeles, CA 90011
$678,888
Zestimate®:$679,400$512 Under Market

Listing Price

Property image 1
1362 E 20th St, Los Angeles, CA 90011
Loc: Los Angeles, CA
Days Listed
11
Tax Assessed
$79k
Zestimate®
$679k
0% Under Valued
Lot Size
5,992 sqft
Rent Estimate
$2,848/mo
Est. Cash Flow base
Type
multi 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.

5

Twentieth Street Elementary School

K-5
11.4 mi away
4

Dr. Julian Nava Learning Academies-School Of Business And Technology

6-8
0.5 mi away
4

Thomas Jefferson Senior High School

9-12
0.8 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
4.08%
Total ROI
10.0%
Cash Flow
$-1,126/mo
DSCR
0.67
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
2026-07-09Listed for sale$678,888$201
2025-09-17Listing removed$749,000$222
2025-06-23Listed for sale$749,000$222
2024-06-01Listing removed$0
2024-05-23Listed for sale$835,000$247
2024-04-23Listing removed$0
2024-04-17Listed for sale$835,000$247
2024-03-19Listing removed$0
2023-06-27Listed for sale$835,000$247
2023-03-13Listing removed$0
2023-03-10Listed for sale$825,000$244
2023-02-14Contingent$825,000$244
2023-01-11Listed for sale$825,000$244
2022-08-24Listing removed$0
2022-08-17Price change$825,000$244
2022-06-28Listed for sale$899,000$266

Tax History

YearProperty TaxTax Assessment
2026$0$78,875
2025$1,532.38$77,329
2024$1,470.29$75,814
2023$9,899.58$778,629
2022$9,449.94$763,362
2021$1,366.89$71,444
2020$1,370.9$70,713
2019$1,370.9$69,327
2018$1,215.55$67,969
2017$1,215.55$66,637
2016$1,194.06$65,331
2015$1,127.02$64,351
2014$1,147.41$63,092
2012$0$61,577
2011$0$60,370
2010$0$59,919
2009$0$60,062
2008$0$58,886
2007$0$57,733
2006$0$56,602
2005$0$56,602
2004$0$54,406
2003$0$53,410
2002$0$52,364
2000$0$50,332
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
4
Sq Ft
3,380
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: $678,888Rent Basis: Observed Comp Model ($2,848/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $339/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.19%

NOI: $21,656/yr

Cash-on-Cash Yield
-13.2%

On $156,144 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.2%

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)-$49/mo
Homeowner / Hazard Insurance-$339/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$285/mo
Property Management (8% of rent)-$228/mo
Total Pure Operating Expenses-$1,043/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,848/mo
Less: Operating Expenses-$1,043/mo
Net Operating Income (NOI)+$1,805/mo
Less: Debt Service (30yr @ 6.75%)-$3,523/mo
Net Cash Flow
$-1,718/mo
$-20,615/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.