FOR_SALERisky Deal52 days on market

6335 Grape Pl

6335 Grape Pl, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,399,999
Zestimate®:$1,360,100

Listing Price

Property image 1
6335 Grape Pl, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
52
Tax Assessed
$374k
Zestimate®
$1360k
Market Rate
Lot Size
5,785 sqft
Rent Estimate
$5,995/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
4.22%
Total ROI
10.8%
Cash Flow
$-2,157/mo
DSCR
0.70
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
2026-08-06Price change$1,399,999$900
2026-07-17Listed for sale$1,440,000$925
2025-01-16Sold$1,280,000$823
2024-09-13Listing removed$1,599,000$1,028
2024-08-28Price change$1,599,000$1,028
2024-08-12Listed for sale$1,675,000$1,076
2024-07-10Listing removed$0
2024-05-21Listed for sale$1,799,000$1,156
2024-02-08Listing removed$1,690,000$1,086
2023-10-14Price change$1,690,000$1,086
2023-09-06Listed for sale$1,500,000$964
2009-11-19Sold$600,000$386
2009-10-04Listed for sale$669,900$431
2009-09-14Sold$580,799$373
2003-04-21Sold$410,000$263

Tax History

YearProperty TaxTax Assessment
2026$0$373,829
2025$9,594.81$774,482
2024$9,399.37$759,297
2023$9,218.6$744,410
2022$8,816.69$729,814
2021$8,706.79$715,505
2020$8,723.98$708,169
2019$8,723.98$694,284
2018$8,326.03$680,672
2017$8,326.03$667,326
2016$8,142.74$654,242
2015$7,920.69$644,416
2014$7,831.62$631,793
2012$0$616,607
2011$0$604,517
2010$0$600,000
2009$0$461,119
2008$0$452,078
2007$0$443,215
2006$0$434,525
2005$0$434,525
2004$0$417,653
2003$0$64,629
2002$0$63,362
2000$0$60,904
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,556
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: $1,399,999Rent Basis: Observed Comp Model ($5,995/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $700/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.16%

NOI: $44,190/yr

Cash-on-Cash Yield
-13.3%

On $322,000 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.5%

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)-$234/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$300/mo
Repairs & Maintenance (10% of rent)-$600/mo
Property Management (8% of rent)-$480/mo
Total Pure Operating Expenses-$2,312/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,995/mo
Less: Operating Expenses-$2,312/mo
Net Operating Income (NOI)+$3,683/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$-3,582/mo
$-42,981/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.