For SaleRisky Deal7 days on market

812 N Genesee Ave

812 N Genesee Ave, Los Angeles, CA 90046, Los Angeles, CA 90046
$4,195,000
Estimate®:$4,047,000

Listing Price

Property image 1
812 N Genesee Ave, Los Angeles, CA 90046
Loc: Los Angeles, CA
Days Listed
7
Tax Assessed
$1520k
Estimate®
$4047k
Market Rate
Lot Size
6,499 sqft
Rent Estimate
$5,535/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.

8

Laurel Elementary School

K-8
0.3 mi away
5

Fairfax Senior High School

9-12
0.3 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

moderncontemporarystucconatural stonewood sidingminimalistluxurygaragelandscapedarchitectural lightingcurb appealfence

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
0.35%
Total ROI
-33.6%
Cash Flow
$-20,553/mo
DSCR
0.06
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-20,553/mo net cash flow with a 0.3% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Los Angeles, CA
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-09Listed for sale$4,195,000$967
2025-09-25Sold$1,520,000$350
2025-06-11Pending sale$1,650,000$380
2025-05-13Price change$1,650,000$380
2025-05-06Pending sale$1,799,000$415
2025-02-21Price change$1,799,000$415
2025-01-22Listed for sale$1,875,000$432
2024-07-10Listing removed$0
2024-01-05Listed for sale$1,925,000$444
2023-03-03Listing removed$0
2022-10-26Price change$1,825,000$421
2022-09-23Listed for sale$1,830,000$422
2022-09-06Listing removed$0
2022-05-05Listed for sale$1,895,000$437
2021-09-28Sold$1,725,000$397

Tax History

YearProperty TaxTax Assessment
2026$0$1,520,000
2025$22,134.3$1,830,583
2024$21,881.63$1,794,690
2023$21,457.98$1,759,500
2022$20,458.12$1,725,000
2021$4,064.46$317,501
2020$4,101.6$314,246
2019$4,101.6$308,085
2018$1,112.29$69,969
2017$1,112.29$68,598
2016$1,094.12$67,254
2015$1,044$66,245
2014$1,052.37$64,949
2012$0$63,390
2011$0$62,148
2010$0$61,684
2009$0$61,832
2008$0$60,620
2007$0$59,432
2006$0$58,267
2005$0$58,267
2004$0$56,007
2003$0$54,981
2002$0$53,904
2000$0$51,812
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
4,340
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 5b/6ba in Los Angeles
+18% vs. list
$
$195,300
75% Rule
Maximum Allowable Offer (MAO)
$3,517,275

Calculated as (75% × $4,950,100) − $195,300

Asking Price is $677,725 (16.2%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $3,517,275 based on $195,300 in required updates.
Current Asking Price:$4,195,000
Estimated ARV:$4,950,100
Estimated Renovation:$195,300
All-In Capital Basis (MAO + Rehab):$3,712,575
Projected Equity Margin:+$1,237,525
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 Provenance:[Observed] List Price: $4,195,000[Observed] Rent: $5,535/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $2,098/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.35%

NOI: $14,567/yr

Cash-on-Cash Yield
-25.6%

On $964,850 invested

DSCR Ratio
0.06x

Negative debt coverage

5-Yr Leveraged ROI
+-33.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.75% of basis)-$950/mo
[Estimated]Homeowner / Hazard Insurance-$2,098/mo
[Defaulted]Vacancy Reserve (5% of rent)-$277/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$554/mo
[Defaulted]Property Management (8% of rent)-$443/mo
Total Pure Operating Expenses-$4,321/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,535/mo
Less: Operating Expenses-$4,321/mo
Net Operating Income (NOI)+$1,214/mo
Less: Debt Service (30yr @ 6.75%)-$21,767/mo
Net Cash Flow
$-20,553/mo
$-246,636/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.