For SaleNeutral Deal51 days on market

4209 Elmer Ave

4209 Elmer Ave, Studio City, CA 91602, Studio City, CA 91602
$3,698,000
Estimate®:$3,651,400

Listing Price

Property image 1
4209 Elmer Ave, Studio City, CA 91602
Loc: Studio City, CA
Days Listed
51
Tax Assessed
$1866k
Estimate®
$3651k
Market Rate
Lot Size
6,752 sqft
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.

7

Rio Vista Elementary School

K-5
0.6 mi away
7

Walter Reed Middle School

6-8
0.7 mi away
8

North Hollywood Senior High School

9-12
1.6 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

modern architectural styleluxurycontemporarymulti-levelstone veneer facadestuccoglass garage doorsecond-story balconypaver drivewayartificial turfminimalist designrecessed lightingcurb appeallarge windowsgeometric lines

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.41%
Total ROI
98.3%
Cash Flow
$577/mo
DSCR
1.03
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $577/mo net cash flow with a 6.4% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.4%)
  • Strong rental demand in Studio City
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
2026-09-05Price change$3,698,000$928
2026-07-28Listed for sale$4,495,000$1,128
2023-09-11Sold$1,793,500$450
2023-09-05Pending sale$1,800,000$452
2023-07-24Contingent$1,800,000$452
2023-07-13Listed for sale$1,800,000$452
1996-03-06Sold$329,500$83
1995-08-15Sold$215,000$54

Tax History

YearProperty TaxTax Assessment
2026$0$1,865,644
2025$22,149.67$1,829,064
2024$21,926.88$1,793,200
2023$6,640.15$526,105
2022$6,337.91$515,790
2021$6,255.38$505,677
2020$6,313.94$500,493
2019$6,313.94$490,681
2018$5,936.84$481,061
2017$5,936.84$471,630
2016$5,806.32$462,383
2015$5,664.88$455,439
2014$5,605.24$446,519
2012$0$435,788
2011$0$427,245
2010$0$424,053
2009$0$425,061
2008$0$416,728
2007$0$408,558
2006$0$400,548
2005$0$400,548
2004$0$384,996
2003$0$377,941
2002$0$370,532
2000$0$356,146
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
3,984
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 Studio City
+18% vs. list
$
$179,280
75% Rule
Maximum Allowable Offer (MAO)
$3,093,450

Calculated as (75% × $4,363,640) − $179,280

Asking Price is $604,550 (16.3%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $3,093,450 based on $179,280 in required updates.
Current Asking Price:$3,698,000
Estimated ARV:$4,363,640
Estimated Renovation:$179,280
All-In Capital Basis (MAO + Rehab):$3,272,730
Projected Equity Margin:+$1,090,910
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: $3,698,000[Estimated] Rent: $29,584/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $1,849/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.41%

NOI: $237,176/yr

Cash-on-Cash Yield
0.8%

On $850,540 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.3%

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)-$1,166/mo
[Estimated]Homeowner / Hazard Insurance-$1,849/mo
[Defaulted]Vacancy Reserve (5% of rent)-$1,479/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$2,958/mo
[Defaulted]Property Management (8% of rent)-$2,367/mo
Total Pure Operating Expenses-$9,819/mo
Net Investor Cash Flow
Gross Scheduled Rent+$29,584/mo
Less: Operating Expenses-$9,819/mo
Net Operating Income (NOI)+$19,765/mo
Less: Debt Service (30yr @ 6.75%)-$19,188/mo
Net Cash Flow
$577/mo
$6,918/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Studio City.

4209 Elmer Ave | Studio City, CA | Haven AI Analysis | Haven by ScoutHavens