OFF_MARKETRisky Deal12 days on market

3456 Laurelvale Dr

3456 Laurelvale Dr, Studio City, CA 91604, Studio City, CA 91604
$2,195,000
Zestimate®:$2,000,000

Listing Price

Property image 1
3456 Laurelvale Dr, Studio City, CA 91604
Loc: Studio City, CA
Days Listed
12
Tax Assessed
$939k
Zestimate®
$2000k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$7,954/mo
Est. Cash Flow base
Type
single 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.

10

Carpenter Community Charter School

K-5
0.6 mi away
7

Walter Reed Middle School

6-8
1.3 mi away
8

North Hollywood Senior High School

9-12
2.2 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
3.36%
Total ROI
6.4%
Cash Flow
$-4,961/mo
DSCR
0.55
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
2026-07-01Sold$2,000,000$868
2026-06-18Pending sale$1,999,000$867
2026-05-30Contingent$1,999,000$867
2026-05-20Listed for sale$1,999,000$867
2001-09-21Sold$612,000$266
1998-11-18Sold$412,000$179

Tax History

YearProperty TaxTax Assessment
2026$0$939,301
2025$11,470.62$920,897
2024$11,271.19$902,841
2023$11,056.23$885,139
2022$10,573.95$867,785
2021$10,441.79$850,770
2020$10,475.58$842,048
2019$10,475.58$825,538
2018$9,971.58$809,352
2017$9,971.58$793,483
2016$9,754.37$777,925
2015$9,493.76$766,241
2014$9,391.1$751,232
2012$0$733,175
2011$0$718,800
2010$0$713,429
2009$0$715,125
2008$0$701,104
2007$0$687,358
2006$0$673,882
2005$0$673,882
2004$0$635,893
2003$0$624,240
2002$0$612,000
2000$0$420,240
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,305
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: $2,195,000Rent Basis: Observed Comp Model ($7,954/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,098/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.43%

NOI: $53,274/yr

Cash-on-Cash Yield
-16.5%

On $504,850 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.6%

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)-$587/mo
Homeowner / Hazard Insurance-$1,098/mo
Vacancy Reserve (5% of rent)-$398/mo
Repairs & Maintenance (10% of rent)-$795/mo
Property Management (8% of rent)-$636/mo
Total Pure Operating Expenses-$3,514/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,954/mo
Less: Operating Expenses-$3,514/mo
Net Operating Income (NOI)+$4,440/mo
Less: Debt Service (30yr @ 6.75%)-$11,389/mo
Net Cash Flow
$-6,950/mo
$-83,398/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Studio City.