OFF_MARKETRisky Deal15 days on market

1966 Sunny Heights Dr

1966 Sunny Heights Dr, Los Angeles, CA 90065, Los Angeles, CA 90065
$1,349,000
Zestimate®:$1,334,800

Listing Price

Property image 1
1966 Sunny Heights Dr, Los Angeles, CA 90065
Loc: Los Angeles, CA
Days Listed
15
Tax Assessed
$700k
Zestimate®
$1335k
Market Rate
Lot Size
6,558 sqft
Rent Estimate
$5,291/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.

9

Mt. Washington Elementary School

K-6
0.5 mi away
5

Sotomayor Arts and Sciences Magnet

6-12
0.8 mi away
7

PUC Early College Academy For Leaders And Scholars (eCALS)

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
3.64%
Total ROI
7.9%
Cash Flow
$-2,727/mo
DSCR
0.60
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
2026-09-11Sold$1,413,530$732
2026-09-07Pending sale$1,349,000$698
2026-08-20Contingent$1,349,000$698
2026-07-16Listed for sale$1,349,000$698
2004-02-04Sold$483,000$250
1998-07-31Sold$204,000$106

Tax History

YearProperty TaxTax Assessment
2026$0$700,440
2025$8,458.2$686,707
2024$8,341.85$673,244
2023$8,181.57$660,044
2022$7,803.12$647,103
2021$7,701.41$634,416
2020$7,775.99$627,911
2019$7,775.99$615,600
2018$7,371.64$603,530
2017$7,371.64$591,697
2016$7,208.74$580,096
2015$7,034.61$571,383
2014$6,957.17$560,191
2012$0$472,000
2011$0$536,007
2010$0$532,002
2009$0$533,267
2008$0$522,812
2007$0$512,561
2006$0$502,512
2005$0$502,512
2004$0$224,935
2003$0$220,813
2002$0$216,485
2000$0$208,080
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,932
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: $1,349,000Rent Basis: Observed Comp Model ($5,291/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $675/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.63%

NOI: $35,536/yr

Cash-on-Cash Yield
-15.6%

On $310,270 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+16.1%

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)-$438/mo
Homeowner / Hazard Insurance-$675/mo
Vacancy Reserve (5% of rent)-$265/mo
Repairs & Maintenance (10% of rent)-$529/mo
Property Management (8% of rent)-$423/mo
Total Pure Operating Expenses-$2,330/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,291/mo
Less: Operating Expenses-$2,330/mo
Net Operating Income (NOI)+$2,961/mo
Less: Debt Service (30yr @ 6.75%)-$7,000/mo
Net Cash Flow
$-4,038/mo
$-48,461/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

1966 Sunny Heights Dr | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens