For SaleNeutral Deal55 days on market

8875 Thrasher Ave

8875 Thrasher Ave, Los Angeles, CA 90069, Los Angeles, CA 90069
$76,000,000

Listing Price

Property image 1
8875 Thrasher Ave, Los Angeles, CA 90069
Loc: Los Angeles, CA
Days Listed
55
Tax Assessed
$727k
Lot Size
2.00 acres
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

West Hollywood Elementary School

K-5
0.7 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.9 mi away
5

Fairfax Senior High School

9-12
1.9 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

modernluxurymansionmulti-levelinfinity poolarchitectural lightinghillsideterracedglass facadecontemporaryfour-car garagespiral staircasenight exteriorsleekdramatic

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.78%
Total ROI
106.3%
Cash Flow
$35,358/mo
DSCR
1.09
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $35,358/mo net cash flow with a 6.8% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.8%)
  • Strong rental demand in Los Angeles
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
2026-07-25Listed for sale$76,000,000$4,720
2026-04-27Listing removed$0
2026-01-27Listed for sale$60,000,000$3,727
2026-01-18Listing removed$0
2025-10-17Listed for sale$60,000,000$3,727
2023-02-07Listing removed$0
2023-02-02Listed for sale$2,000,000$124
2004-07-08Sold$511,000$32

Tax History

YearProperty TaxTax Assessment
2026$0$726,529
2025$8,711.81$712,284
2024$8,633.88$698,318
2023$8,472.6$684,626
2022$8,086.31$671,202
2021$7,992.59$658,042
2020$8,075.03$651,295
2019$8,075.03$638,525
2018$7,763.73$626,005
2017$7,763.73$613,731
2016$7,598.82$601,698
2015$7,448.49$592,660
2014$7,403.35$581,051
2012$0$567,084
2011$0$555,965
2010$0$551,810
2009$0$553,121
2008$0$542,276
2007$0$531,644
2006$0$521,220
2005$0$521,220
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
9
Sq Ft
16,100
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/9ba in Los Angeles
+18% vs. list
$
$724,500
75% Rule
Maximum Allowable Offer (MAO)
$66,535,500

Calculated as (75% × $89,680,000) − $724,500

Asking Price is $9,464,500 (12.5%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $66,535,500 based on $724,500 in required updates.
Current Asking Price:$76,000,000
Estimated ARV:$89,680,000
Estimated Renovation:$724,500
All-In Capital Basis (MAO + Rehab):$67,260,000
Projected Equity Margin:+$22,420,000
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: $76,000,000[Estimated] Rent: $608,000/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $38,000/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.78%

NOI: $5,156,471/yr

Cash-on-Cash Yield
2.4%

On $17,480,000 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+106.3%

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)-$454/mo
[Estimated]Homeowner / Hazard Insurance-$38,000/mo
[Defaulted]Vacancy Reserve (5% of rent)-$30,400/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$60,800/mo
[Defaulted]Property Management (8% of rent)-$48,640/mo
Total Pure Operating Expenses-$178,294/mo
Net Investor Cash Flow
Gross Scheduled Rent+$608,000/mo
Less: Operating Expenses-$178,294/mo
Net Operating Income (NOI)+$429,706/mo
Less: Debt Service (30yr @ 6.75%)-$394,348/mo
Net Cash Flow
$35,358/mo
$424,299/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

8875 Thrasher Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens