OFF_MARKETRisky Deal12 days on market

10022 S Manhattan Pl

10022 S Manhattan Pl, Los Angeles, CA 90047, Los Angeles, CA 90047
$849,000

Listing Price

Property image 1
10022 S Manhattan Pl, Los Angeles, CA 90047
Loc: Los Angeles, CA
Days Listed
12
Tax Assessed
$635k
Lot Size
6,678 sqft
Rent Estimate
$3,804/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.

3

Manhattan Place Elementary School

K-5
0.3 mi away
6

Animo Charter Middle No. 3

6-8
1.6 mi away
3

George Washington Preparatory High School

9-12
0.6 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
3.78%
Total ROI
8.5%
Cash Flow
$-1,620/mo
DSCR
0.62
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
2026-08-21Price change$799,000$607
2026-07-28Listed for sale$849,000$645
2025-09-19Sold$635,000$482
2025-09-02Pending sale$599,000$455
2025-08-21Listed for sale$599,000$455
2024-12-02Sold$450,000$342

Tax History

YearProperty TaxTax Assessment
2026$0$635,000
2025$8,899.67$705,000
2024$7,425.82$578,357
2023$7,287.82$567,018
2022$6,961.43$555,900
2021$5,097.31$394,139
2020$5,144.97$390,098
2019$5,144.97$133,861
2018$1,945.13$131,238
2017$1,945.13$128,665
2016$1,906.55$126,143
2015$1,851.11$124,250
2014$1,835.96$121,817
2012$0$118,890
2011$0$116,560
2010$0$115,690
2009$0$115,965
2008$0$113,692
2007$0$111,464
2006$0$109,279
2005$0$109,279
2004$0$105,037
2003$0$103,112
2002$0$101,091
2000$0$97,167
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,317
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: $849,000Rent Basis: Observed Comp Model ($3,804/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.98%

NOI: $25,286/yr

Cash-on-Cash Yield
-14.1%

On $195,270 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.6%

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)-$397/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$1,697/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,804/mo
Less: Operating Expenses-$1,697/mo
Net Operating Income (NOI)+$2,107/mo
Less: Debt Service (30yr @ 6.75%)-$4,405/mo
Net Cash Flow
$-2,298/mo
$-27,577/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.