OFF_MARKETGood Deal64 days on market

3119 Manitou Ave

3119 Manitou Ave, Los Angeles, CA 90031, Los Angeles, CA 90031
$399,000

Listing Price

Property image 1
3119 Manitou Ave, Los Angeles, CA 90031
Loc: Los Angeles, CA
Days Listed
64
Tax Assessed
$140k
Lot Size
5,399 sqft
Rent Estimate
$2,982/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.

7

Gates Street Elementary School

K-5
0.2 mi away
6

Florence Nightingale Middle School

6-8
1.2 mi away
6

Abraham Lincoln Senior High School

9-12
0.3 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
Risky
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.32%
Total ROI
21.3%
Cash Flow
$85/mo
DSCR
1.04
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At $399,000 for nearly 3,000 square feet in Los Angeles, this property is priced significantly below the median market value for the Lincoln Heights area, signaling severe distress or structural compromise. While the 6.32% rental yield is mathematically attractive, it is likely based on pro-forma projections that do not account for the substantial capital expenditures required to make the units habitable or compliant with stringent California building codes. A conservative analysis suggests this is likely a 'fixer-upper' or a tear-down opportunity rather than a turnkey cash-flow asset. The risk of hidden liabilities, tenant relocation costs, and high renovation overhead makes this a speculative play for experienced developers rather than a stable investment.

Strengths
  • Extremely low price per square foot for the Los Angeles market
  • High-demand submarket location with proximity to Downtown LA
  • Strong 4% annual appreciation potential for the area
Considerations
  • Highly suspicious valuation suggests major structural or environmental issues
  • High probability of significant deferred maintenance and renovation costs
  • Complex Los Angeles rent control ordinances and tenant protections
  • Potential for unpermitted additions or zoning compliance hurdles
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-27Sold$615,000$208
2026-05-29Pending sale$399,000$135
2025-12-31Listed for sale$399,000$135

Tax History

YearProperty TaxTax Assessment
2026$0$139,691
2025$2,072.96$136,953
2024$1,965.76$134,269
2023$1,933.79$131,637
2022$1,854$129,057
2021$1,813.71$126,527
2020$1,823.28$125,231
2019$1,823.28$122,777
2018$1,692.68$120,370
2017$1,692.68$118,011
2016$1,657.51$115,698
2015$1,584.21$113,961
2014$1,587.75$111,729
2012$0$109,045
2011$0$106,908
2010$0$106,110
2009$0$106,363
2008$0$104,278
2007$0$102,235
2006$0$100,231
2005$0$100,231
2004$0$96,340
2003$0$94,575
2002$0$92,721
2000$0$89,123
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
Sq Ft
2,962
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: $399,000Rent Basis: Observed Comp Model ($2,982/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.04%

NOI: $24,106/yr

Cash-on-Cash Yield
-0.8%

On $91,770 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.2%

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)-$87/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$149/mo
Repairs & Maintenance (10% of rent)-$298/mo
Property Management (8% of rent)-$239/mo
Total Pure Operating Expenses-$973/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,982/mo
Less: Operating Expenses-$973/mo
Net Operating Income (NOI)+$2,009/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-61/mo
$-738/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.