For SaleRisky Deal6 days on market

1157 Toledo St

1157 Toledo St, Los Angeles, CA 90042, Los Angeles, CA 90042
$1,159,000
Estimate®:$1,246,800$87,800 Under Market

Listing Price

Property image 1
1157 Toledo St, Los Angeles, CA 90042
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$259k
Estimate®
$1247k
7% Under Valued
Lot Size
7,000 sqft
Rent Estimate
$5,416/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.

2

Annandale Elementary School

K-5
0.5 mi away
7

Luther Burbank Middle School

6-8
0.4 mi away
4

Benjamin Franklin Senior High School

6-12
0.7 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

modernstucco exteriortwo-storygaragepaver patiolandscapedcontemporaryiron fencingsuburbanarchitectural designresidentialgardengeometric

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.55%
Total ROI
36.0%
Cash Flow
$-2,585/mo
DSCR
0.57
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-2,585/mo net cash flow with a 3.5% 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
2026-09-11Listed for sale$1,159,000$560
2015-08-22Listing removed$2,895$1
2015-08-11Listed for rent$2,895$1

Tax History

YearProperty TaxTax Assessment
2026$0$258,839
2025$3,302.38$253,764
2024$3,268.94$248,789
2023$3,209.7$243,911
2022$3,067.29$239,130
2021$3,019.78$234,443
2020$3,043.88$232,040
2019$3,043.88$227,491
2018$2,842.97$223,031
2017$2,842.97$218,659
2016$2,780.58$214,372
2015$2,697.44$211,153
2014$2,675.15$207,018
2012$0$202,043
2011$0$198,082
2010$0$196,602
2009$0$197,070
2008$0$193,207
2007$0$189,420
2006$0$185,707
2005$0$185,707
2004$0$178,498
2003$0$175,228
2002$0$171,793
2000$0$165,125
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,068
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 4b/3ba in Los Angeles
+18% vs. list
$
$93,060
75% Rule
Maximum Allowable Offer (MAO)
$932,655

Calculated as (75% × $1,367,620) − $93,060

Asking Price is $226,345 (19.5%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $932,655 based on $93,060 in required updates.
Current Asking Price:$1,159,000
Estimated ARV:$1,367,620
Estimated Renovation:$93,060
All-In Capital Basis (MAO + Rehab):$1,025,715
Projected Equity Margin:+$341,905
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: $1,159,000[Observed] Rent: $5,416/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $580/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.55%

NOI: $41,143/yr

Cash-on-Cash Yield
-11.6%

On $266,570 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.0%

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)-$162/mo
[Estimated]Homeowner / Hazard Insurance-$580/mo
[Defaulted]Vacancy Reserve (5% of rent)-$271/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$542/mo
[Defaulted]Property Management (8% of rent)-$433/mo
Total Pure Operating Expenses-$1,987/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,416/mo
Less: Operating Expenses-$1,987/mo
Net Operating Income (NOI)+$3,429/mo
Less: Debt Service (30yr @ 6.75%)-$6,014/mo
Net Cash Flow
$-2,585/mo
$-31,023/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.