OFF_MARKETNeutral Deal2 days on market

3926 Tampico Ave

3926 Tampico Ave, Los Angeles, CA 90032, Los Angeles, CA 90032
$699,999
Zestimate®:$702,800$2,801 Under Market

Listing Price

Property image 1
3926 Tampico Ave, Los Angeles, CA 90032
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$33k
Zestimate®
$703k
0% Under Valued
Lot Size
7,329 sqft
Rent Estimate
$3,086/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

El Sereno Elementary School

K-6
0.2 mi away
7

El Sereno Middle School

6-8
0.9 mi away
6

Woodrow Wilson Senior High School

9-12
1.7 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
5.01%
Total ROI
14.7%
Cash Flow
$-616/mo
DSCR
0.83
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
2026-03-20Sold$705,000$576
2026-03-16Pending sale$699,999$572
2026-03-10Contingent$699,999$572
2026-03-03Listed for sale$699,999$572

Tax History

YearProperty TaxTax Assessment
2026$0$32,679
2025$619.07$32,041
2024$608.91$31,414
2023$601.43$30,799
2022$580.75$30,196
2021$566.83$29,605
2020$565.87$29,302
2019$565.87$28,729
2018$484.61$28,167
2017$484.61$27,616
2016$473.73$27,076
2015$448.7$26,670
2014$459.42$26,148
2010$0$24,835
2009$0$24,895
2007$0$23,929
2006$0$23,461
2005$0$23,461
2004$0$22,552
2002$0$21,707
2000$0$20,866
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,224
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: $699,999Rent Basis: Observed Comp Model ($3,086/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.44%

NOI: $24,070/yr

Cash-on-Cash Yield
-12.1%

On $161,000 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.6%

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)-$20/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$309/mo
Property Management (8% of rent)-$247/mo
Total Pure Operating Expenses-$1,080/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,086/mo
Less: Operating Expenses-$1,080/mo
Net Operating Income (NOI)+$2,006/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,626/mo
$-19,516/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.