For SaleRisky Deal6 days on market

5592 W 82nd St

5592 W 82nd St, Los Angeles, CA 90045, Los Angeles, CA 90045
$1,299,000
Estimate®:$1,281,300

Listing Price

Property image 1
5592 W 82nd St, Los Angeles, CA 90045
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$998k
Estimate®
$1281k
Market Rate
Lot Size
5,950 sqft
Rent Estimate
$4,136/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.

5

Westport Heights Elementary School

K-5
0.6 mi away
2

Orville Wright Engineering And Design Magnet

6-8
1.5 mi away
5

Westchester Enriched Sciences Magnet Health/Sports Medicine

9-12
2.9 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

ranch stylesingle storybrick masonry baseshingle sidingfenced yardhedgerowmature landscapingsuburbancozymid-century influencehorizontal wood fencingwell-maintainedresidential

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
1.77%
Total ROI
-2.8%
Cash Flow
$-4,829/mo
DSCR
0.28
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-4,829/mo net cash flow with a 1.8% 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
2026-09-10Listed for sale$1,299,000$886
2023-03-10Sold$940,000$641
2023-02-18Pending sale$899,000$613
2023-02-07Listed for sale$899,000$613

Tax History

YearProperty TaxTax Assessment
2026$0$997,533
2025$11,879.72$977,975
2024$11,758.03$958,800
2023$11,026.07$904,700
2022$1,392.79$104,304
2021$1,367.53$102,259
2020$1,376.91$101,211
2019$1,376.91$99,228
2018$1,278.46$97,283
2017$1,278.46$95,376
2016$1,253.24$93,507
2015$1,214.58$92,103
2014$1,212.15$90,300
2012$0$88,131
2011$0$86,404
2010$0$85,759
2009$0$85,964
2008$0$84,279
2007$0$82,628
2006$0$81,009
2005$0$81,009
2004$0$77,865
2003$0$76,439
2002$0$74,941
2000$0$72,033
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,466
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 3b/2ba in Los Angeles
+18% vs. list
$
$65,970
75% Rule
Maximum Allowable Offer (MAO)
$1,083,645

Calculated as (75% × $1,532,820) − $65,970

Asking Price is $215,355 (16.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $1,083,645 based on $65,970 in required updates.
Current Asking Price:$1,299,000
Estimated ARV:$1,532,820
Estimated Renovation:$65,970
All-In Capital Basis (MAO + Rehab):$1,149,615
Projected Equity Margin:+$383,205
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: $1,299,000[Observed] Rent: $4,136/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $650/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.77%

NOI: $22,935/yr

Cash-on-Cash Yield
-19.4%

On $298,770 invested

DSCR Ratio
0.28x

Negative debt coverage

5-Yr Leveraged ROI
+-2.8%

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)-$623/mo
[Estimated]Homeowner / Hazard Insurance-$650/mo
[Defaulted]Vacancy Reserve (5% of rent)-$207/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$414/mo
[Defaulted]Property Management (8% of rent)-$331/mo
Total Pure Operating Expenses-$2,225/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,136/mo
Less: Operating Expenses-$2,225/mo
Net Operating Income (NOI)+$1,911/mo
Less: Debt Service (30yr @ 6.75%)-$6,740/mo
Net Cash Flow
$-4,829/mo
$-57,948/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.