OFF_MARKETExcellent Deal43 days on market

3752 Sawtelle Blvd

3752 Sawtelle Blvd, Los Angeles, CA 90066, Los Angeles, CA 90066
$675,000

Listing Price

Property image 1
3752 Sawtelle Blvd, Los Angeles, CA 90066
Loc: Los Angeles, CA
Days Listed
43
Tax Assessed
$215k
Lot Size
2,500 sqft
Rent Estimate
$5,119/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

Charnock Road Elementary School

K-5
0.4 mi away
6

Daniel Webster Middle School

6-8
1.4 mi away
8

Venice Senior High School

9-12
1.8 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
9.81%
Total ROI
38.7%
Cash Flow
$2,103/mo
DSCR
1.62
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

Tax History

YearProperty TaxTax Assessment
2026$0$215,125
2025$2,788.77$210,908
2024$2,749.5$206,774
2023$2,703.96$202,721
2022$2,588.27$198,747
2021$2,548.77$194,851
2020$2,571.36$192,854
2019$2,571.36$189,074
2018$2,440.67$185,367
2017$2,440.67$181,733
2016$2,392.07$178,171
2015$2,327.45$175,496
2014$2,324.23$172,059
2012$0$167,925
2011$0$164,634
2010$0$163,404
2009$0$163,793
2008$0$160,582
2007$0$157,434
2006$0$154,348
2005$0$154,348
2004$0$148,357
2003$0$145,639
2002$0$142,784
2000$0$137,242
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,327
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: $675,000Rent Basis: Observed Comp Model ($5,119/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $338/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.17%

NOI: $41,630/yr

Cash-on-Cash Yield
-0.3%

On $155,250 invested

DSCR Ratio
0.99x

Negative debt coverage

5-Yr Leveraged ROI
+92.9%

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)-$134/mo
Homeowner / Hazard Insurance-$338/mo
Vacancy Reserve (5% of rent)-$256/mo
Repairs & Maintenance (10% of rent)-$512/mo
Property Management (8% of rent)-$410/mo
Total Pure Operating Expenses-$1,650/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,119/mo
Less: Operating Expenses-$1,650/mo
Net Operating Income (NOI)+$3,469/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-33/mo
$-399/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

3752 Sawtelle Blvd | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens