For SaleRisky Deal15 days on market

114 S Soto St

114 S Soto St, Los Angeles, CA 90033, Los Angeles, CA 90033
$549,000
Estimate®:$556,700$7,700 Under Market

Listing Price

Property image 1
114 S Soto St, Los Angeles, CA 90033
Loc: Los Angeles, CA
Days Listed
15
Tax Assessed
$697k
Estimate®
$557k
1% Under Valued
Lot Size
7,502 sqft
Rent Estimate
$2,476/mo
Est. Cash Flow base
Type
multi 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.

6

Breed Street Elementary School

K-6
0.2 mi away
6

Hollenbeck Middle School

6-8
0.5 mi away
4

Theodore Roosevelt Senior High

9-12
0.2 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

craftsmanbungalowbrick-skirtstucco-sidingfront-porchgabled-roofdrivewaydetached-garagesatellite-dishresidentialsingle-storyclassic-architectureasphalt-shingles

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
2.61%
Total ROI
15.7%
Cash Flow
$-1,653/mo
DSCR
0.42
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-1,653/mo net cash flow with a 2.6% 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
2026-09-03Listed for sale$549,000$203
2018-05-17Sold$600,000$222

Tax History

YearProperty TaxTax Assessment
2026$0$696,686
2025$8,665.92$683,033
2024$8,515.33$669,647
2023$8,355.94$656,524
2022$7,976.92$643,659
2021$7,874.34$631,046
2020$7,950.06$624,580
2019$7,950.06$612,340
2018$4,288.82$335,848
2017$4,288.82$328,931
2016$4,196.77$322,482
2015$4,083$317,639
2014$4,049.55$311,418
2010$0$295,750
2009$0$296,453
2008$0$290,641
2007$0$284,943
2006$0$279,357
2005$0$279,357
2003$0$225,000
2002$0$215,000
2000$0$175,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
4
Sq Ft
2,700
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 6b/4ba in Los Angeles
+18% vs. list
$
$121,500
75% Rule
Maximum Allowable Offer (MAO)
$364,365

Calculated as (75% × $647,820) − $121,500

Asking Price is $184,635 (33.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $364,365 based on $121,500 in required updates.
Current Asking Price:$549,000
Estimated ARV:$647,820
Estimated Renovation:$121,500
All-In Capital Basis (MAO + Rehab):$485,865
Projected Equity Margin:+$161,955
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: $549,000[Observed] Rent: $2,476/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $275/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.61%

NOI: $14,353/yr

Cash-on-Cash Yield
-15.7%

On $126,270 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.7%

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)-$435/mo
[Estimated]Homeowner / Hazard Insurance-$275/mo
[Defaulted]Vacancy Reserve (5% of rent)-$124/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$248/mo
[Defaulted]Property Management (8% of rent)-$198/mo
Total Pure Operating Expenses-$1,280/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,476/mo
Less: Operating Expenses-$1,280/mo
Net Operating Income (NOI)+$1,196/mo
Less: Debt Service (30yr @ 6.75%)-$2,849/mo
Net Cash Flow
$-1,653/mo
$-19,831/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.