OFF_MARKETExcellent Deal1 days on market

3209 Andrita St

3209 Andrita St, Los Angeles, CA 90065, Los Angeles, CA 90065
$1,400,000

Listing Price

Property image 1
3209 Andrita St, Los Angeles, CA 90065
Loc: Los Angeles, CA
Days Listed
1
Tax Assessed
$1024k
Lot Size
9,601 sqft
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.

3

Fletcher Drive Elementary School

K-5
0.2 mi away
9

Washington Irving Middle School Math Music and Engineering Magnet

6-8
0.2 mi away
5

Sotomayor Arts and Sciences Magnet

6-12
1.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.68%
Total ROI
28.0%
Cash Flow
$1,877/mo
DSCR
1.27
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-07Listed for sale$1,400,000$367
2026-08-29Listing removed$1,400,000$367
2026-03-03Listed for sale$1,400,000$367
2025-03-01Listing removed$1,600,000$419
2024-09-03Listed for sale$1,600,000$419
2021-01-20Listing removed$1,450,000$380
2020-10-07Listed for sale$1,450,000$380
2020-08-18Listing removed$1,450,000$380
2019-07-18Listed for sale$1,450,000$380
2019-06-09Listing removed$1,450,000$380
2019-04-17Listed for sale$1,450,000$380
2019-02-28Listing removed$1,352,000$354
2019-01-16Listing removed$2,300$1
2019-01-09Listed for sale$1,352,000$354
2018-12-29Listed for rent$2,300$1
2018-06-06Sold$900,000$236
2004-01-16Sold$468,181$123

Tax History

YearProperty TaxTax Assessment
2026$0$1,044,523
2025$13,168.29$1,024,043
2024$12,968.72$1,003,964
2023$12,729.65$984,279
2022$12,165.26$964,980
2021$12,006.92$946,060
2020$12,130.13$936,360
2019$12,130.13$918,000
2018$7,812.91$584,787
2017$7,812.91$573,321
2016$7,609$562,080
2015$7,411.04$553,638
2014$7,365.72$542,794
2011$0$519,362
2008$0$506,576
2006$0$486,907
2005$0$486,907
2004$0$435,000
2003$0$435,000
2002$0$371,000
2000$0$250,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
11
Baths
5
Sq Ft
3,816
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 Sources:MLS List Price: $1,400,000Rent Basis: Modeled Estimate ($11,200/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $700/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.24%

NOI: $87,408/yr

Cash-on-Cash Yield
0.1%

On $322,000 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$640/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$560/mo
Repairs & Maintenance (10% of rent)-$1,120/mo
Property Management (8% of rent)-$896/mo
Total Pure Operating Expenses-$3,916/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,200/mo
Less: Operating Expenses-$3,916/mo
Net Operating Income (NOI)+$7,284/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$20/mo
$236/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.