OFF_MARKETRisky Deal9 days on market
1398 N Serrano Ave
1398 N Serrano Ave, Los Angeles, CA 90027, Los Angeles, CA 90027
1398 N Serrano Ave, Los Angeles, CA 90027
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$920k
Zestimate®
$877k
Market Rate
Lot Size
1,799 sqft
Rent Estimate
$3,822/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.
6
Kingsley Elementary School
K-5
0.4 mi away
3
Joseph Le Conte Middle School
6-8
0.6 mi away
3
Helen Bernstein High School
9-12
0.4 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
3.14%
Total ROI
5.3%
Cash Flow
$-2,196/mo
DSCR
0.52
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-07-18 | Listed for sale | $899,000 | $817 |
| 2022-06-30 | Sold | $850,000 | $773 |
| 2022-06-27 | Pending sale | $749,000 | $681 |
| 2022-05-24 | Contingent | $749,000 | $681 |
| 2022-05-16 | Listed for sale | $749,000 | $681 |
| 2021-02-26 | Sold | $695,000 | $632 |
| 2021-01-27 | Pending sale | $699,000 | $635 |
| 2021-01-05 | Price change | $699,000 | $635 |
| 2020-11-06 | Listed for sale | $743,000 | $675 |
| 2020-02-18 | Listing removed | $4,500 | $4 |
| 2020-01-04 | Price change | $4,500 | $4 |
| 2019-10-04 | Listed for rent | $4,800 | $4 |
| 2018-05-31 | Sold | $600,000 | $545 |
| 2018-05-11 | Pending sale | $649,000 | $590 |
| 2018-04-12 | Listed for sale | $649,000 | $590 |
| 2013-05-15 | Sold | $440,000 | $400 |
| 2012-11-27 | Price change | $449,900 | $409 |
| 2012-11-21 | Price change | $450,000 | $409 |
| 2012-10-23 | Listed for sale | $399,900 | $364 |
| 2011-06-16 | Listing removed | $499,000 | $454 |
| 2011-05-17 | Listed for sale | $499,000 | $454 |
| 2007-07-19 | Sold | $330,000 | $300 |
| 1994-09-21 | Sold | $70,000 | $64 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $920,066 |
| 2025 | $10,876.54 | $902,026 |
| 2024 | $10,761.15 | $884,340 |
| 2023 | $10,550.58 | $867,000 |
| 2022 | $10,066.96 | $708,900 |
| 2021 | $8,322.16 | $630,706 |
| 2020 | $7,627.28 | $624,240 |
| 2019 | $7,627.28 | $612,000 |
| 2018 | $5,785.88 | $476,190 |
| 2017 | $5,785.88 | $466,854 |
| 2016 | $5,656.39 | $457,701 |
| 2015 | $5,530.53 | $450,827 |
| 2014 | $5,470.95 | $441,997 |
| 2012 | $0 | $345,094 |
| 2011 | $0 | $263,200 |
| 2010 | $0 | $263,200 |
| 2009 | $0 | $263,200 |
| 2008 | $0 | $330,000 |
| 2007 | $0 | $87,748 |
| 2006 | $0 | $86,028 |
| 2005 | $0 | $86,028 |
| 2004 | $0 | $82,689 |
| 2003 | $0 | $81,174 |
| 2002 | $0 | $79,583 |
| 2000 | $0 | $76,495 |
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: $899,000Rent Basis: Observed Comp Model ($3,822/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.56%
NOI: $23,015/yr
Cash-on-Cash Yield
-15.9%
On $206,770 invested
DSCR Ratio
0.41x
Negative debt coverage
5-Yr Leveraged ROI
+14.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$575/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$191/mo
Repairs & Maintenance (10% of rent)-$382/mo
Property Management (8% of rent)-$306/mo
Total Pure Operating Expenses-$1,904/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,822/mo
Less: Operating Expenses-$1,904/mo
Net Operating Income (NOI)+$1,918/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-2,747/mo
$-32,962/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.