FOR_SALEExcellent Deal55 days on market
2260 N Cahuenga Blvd APT 507
2260 N Cahuenga Blvd APT 507, Los Angeles, CA 90068, Los Angeles, CA 90068
2260 N Cahuenga Blvd APT 507, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
55
Tax Assessed
$583k
Zestimate®
$532k
Market Rate
Lot Size
0.41 acres
Rent Estimate
$5,395/mo
Est. Cash Flow base
Type
condo
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
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
9.27%
Total ROI
36.0%
Cash Flow
$1,442/mo
DSCR
1.53
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $539,999Rent Basis: Observed Comp Model ($5,395/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $270/mo
Haven ScoreGood
7/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
7.82%
NOI: $42,237/yr
Cash-on-Cash Yield
6.9%
On $124,200 invested
DSCR Ratio
1.26x
Prime loan qualification
5-Yr Leveraged ROI
+128.9%
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)-$364/mo
Homeowner / Hazard Insurance-$270/mo
Vacancy Reserve (5% of rent)-$270/mo
Repairs & Maintenance (10% of rent)-$540/mo
Property Management (8% of rent)-$432/mo
Total Pure Operating Expenses-$1,875/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,395/mo
Less: Operating Expenses-$1,875/mo
Net Operating Income (NOI)+$3,520/mo
Less: Debt Service (30yr @ 6.75%)-$2,802/mo
Net Cash Flow
$718/mo
$8,614/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.