FOR_SALERisky Deal61 days on market

6331 Grape Pl

6331 Grape Pl, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,095,000
Zestimate®:$1,069,300

Listing Price

Property image 1
6331 Grape Pl, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
61
Tax Assessed
$1093k
Zestimate®
$1069k
Market Rate
Lot Size
4,495 sqft
Rent Estimate
$6,039/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

Cheremoya Avenue Elementary School

K-5
0.7 mi away
3

Joseph Le Conte Middle School

6-8
1.5 mi away
8

Hollywood Senior High School

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
4.65%
Total ROI
12.9%
Cash Flow
$-1,295/mo
DSCR
0.77
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
2026-09-04Price change$1,095,000$849
2026-07-08Listed for sale$1,275,000$988
2023-04-07Listing removed$899,000$697
2022-04-06Sold$1,010,000$783
2022-02-26Pending sale$899,000$697
2022-02-17Listed for sale$899,000$697
2006-02-15Sold$699,000$542
2002-10-18Sold$440,000$341

Tax History

YearProperty TaxTax Assessment
2026$0$1,093,254
2025$13,138.89$1,071,818
2024$12,936.7$1,050,803
2023$12,686.49$1,030,200
2022$10,758.26$900,132
2021$10,627.68$882,484
2020$10,666.19$873,436
2019$10,666.19$856,310
2018$10,201.36$839,520
2017$10,201.36$823,059
2016$9,976.12$806,922
2015$9,719.84$794,802
2014$9,607.31$779,234
2012$0$760,504
2011$0$745,593
2010$0$740,022
2009$0$741,781
2008$0$727,238
2007$0$712,980
2006$0$466,318
2005$0$466,318
2004$0$448,213
2003$0$440,000
2002$0$295,728
2000$0$284,247
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,290
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: $1,095,000Rent Basis: Observed Comp Model ($6,039/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $548/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.75%

NOI: $41,025/yr

Cash-on-Cash Yield
-10.8%

On $251,850 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.3%

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)-$683/mo
Homeowner / Hazard Insurance-$548/mo
Vacancy Reserve (5% of rent)-$302/mo
Repairs & Maintenance (10% of rent)-$604/mo
Property Management (8% of rent)-$483/mo
Total Pure Operating Expenses-$2,620/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,039/mo
Less: Operating Expenses-$2,620/mo
Net Operating Income (NOI)+$3,419/mo
Less: Debt Service (30yr @ 6.75%)-$5,682/mo
Net Cash Flow
$-2,263/mo
$-27,156/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.