For SaleNeutral Deal7 days on market

11550 Nebraska Ave APT 204

11550 Nebraska Ave APT 204, Los Angeles, CA 90025, Los Angeles, CA 90025
$449,000

Listing Price

Property image 1
11550 Nebraska Ave APT 204, Los Angeles, CA 90025
Loc: Los Angeles, CA
Days Listed
7
Tax Assessed
$246k
Lot Size
0.55 acres
Type
condo

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.

3

Nora Sterry Elementary School

K-5
0.3 mi away
6

Daniel Webster Middle School

6-8
1.3 mi away
6

University Senior High School Charter

9-12
0.6 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

multi-family residencestucco exteriorbrick accentsterracotta tile rooftwo-storygated entrybrick courtyardlandscaped shrubberytraditional designapartment buildingraised brick stepsresidential architecture

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.38%
Total ROI
97.5%
Cash Flow
$57/mo
DSCR
1.02
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $57/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 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
2026-09-10Listed for sale$449,000$664
2001-05-25Sold$160,000$237

Tax History

YearProperty TaxTax Assessment
2026$0$245,894
2025$2,891.07$241,074
2024$2,851.83$236,348
2023$2,799.26$231,714
2022$2,670.18$227,171
2021$2,631.09$222,718
2020$2,655.99$220,435
2019$2,655.99$216,113
2018$2,533.43$211,876
2017$2,533.43$207,722
2016$2,477.92$203,650
2015$2,416.78$200,592
2014$2,395.17$196,663
2012$0$191,937
2011$0$188,174
2010$0$186,768
2009$0$187,213
2008$0$183,543
2007$0$179,945
2006$0$176,418
2005$0$176,418
2004$0$169,570
2003$0$166,463
2002$0$163,200
2000$0$128,052
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
676
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 1b/1ba in Los Angeles
+18% vs. list
$
$30,420
75% Rule
Maximum Allowable Offer (MAO)
$366,945

Calculated as (75% × $529,820) − $30,420

Asking Price is $82,055 (18.3%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $366,945 based on $30,420 in required updates.
Current Asking Price:$449,000
Estimated ARV:$529,820
Estimated Renovation:$30,420
All-In Capital Basis (MAO + Rehab):$397,365
Projected Equity Margin:+$132,455
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: $449,000[Estimated] Rent: $3,592/mo[Estimated] Tax Rate: 0.75% (CA)[Estimated] Hazard Ins: $225/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.38%

NOI: $28,646/yr

Cash-on-Cash Yield
0.7%

On $103,270 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+97.5%

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)-$154/mo
[Estimated]Homeowner / Hazard Insurance-$225/mo
[Defaulted]Vacancy Reserve (5% of rent)-$180/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$359/mo
[Defaulted]Property Management (8% of rent)-$287/mo
Total Pure Operating Expenses-$1,205/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,592/mo
Less: Operating Expenses-$1,205/mo
Net Operating Income (NOI)+$2,387/mo
Less: Debt Service (30yr @ 6.75%)-$2,330/mo
Net Cash Flow
$57/mo
$689/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.