FOR_SALEExcellent Deal21 days on market
5502 Tuxedo Ter
5502 Tuxedo Ter, Los Angeles, CA 90068, Los Angeles, CA 90068
5502 Tuxedo Ter, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
21
Tax Assessed
$3366k
Zestimate®
$3371k
Market Rate
Lot Size
0.27 acres
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
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
7.45%
Total ROI
26.9%
Cash Flow
$4,026/mo
DSCR
1.23
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: $3,495,000Rent Basis: Modeled Estimate ($27,960/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,748/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.07%
NOI: $212,132/yr
Cash-on-Cash Yield
-0.7%
On $803,850 invested
DSCR Ratio
0.97x
Negative debt coverage
5-Yr Leveraged ROI
+90.8%
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)-$2,104/mo
Homeowner / Hazard Insurance-$1,748/mo
Vacancy Reserve (5% of rent)-$1,398/mo
Repairs & Maintenance (10% of rent)-$2,796/mo
Property Management (8% of rent)-$2,237/mo
Total Pure Operating Expenses-$10,282/mo
Net Investor Cash Flow
Gross Scheduled Rent+$27,960/mo
Less: Operating Expenses-$10,282/mo
Net Operating Income (NOI)+$17,678/mo
Less: Debt Service (30yr @ 6.75%)-$18,135/mo
Net Cash Flow
$-457/mo
$-5,486/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.