SOLDRisky Deal9 days on market

3916 Collis Ave

3916 Collis Ave, Los Angeles, CA 90032, Los Angeles, CA 90032
$980,000
Zestimate®:$977,000

Listing Price

Property image 1
3916 Collis Ave, Los Angeles, CA 90032
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$290k
Zestimate®
$977k
Market Rate
Lot Size
7,510 sqft
Rent Estimate
$3,432/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.

6

El Sereno Elementary School

K-6
0.3 mi away
7

El Sereno Middle School

6-8
0.9 mi away
6

Woodrow Wilson Senior High School

9-12
1.6 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
3.75%
Total ROI
8.4%
Cash Flow
$-1,893/mo
DSCR
0.62
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

Price History

DateEventPricePrice/sqft
2026-04-03Sold$980,000$739
2026-03-19Pending sale$699,000$527
2026-03-05Listed for sale$699,000$527
1997-07-16Sold$178,000$134

Tax History

YearProperty TaxTax Assessment
2026$0$289,880
2025$3,681.15$284,197
2024$3,620.32$278,625
2023$3,554$273,163
2022$3,395.69$267,808
2021$3,349.24$262,558
2020$3,377.54$259,867
2019$3,377.54$254,773
2018$3,130.3$249,779
2017$3,130.3$244,882
2016$3,060.85$240,081
2015$2,980.93$236,476
2014$2,955.04$231,845
2012$0$226,273
2011$0$221,837
2010$0$220,180
2009$0$220,704
2008$0$216,378
2007$0$212,136
2006$0$207,977
2005$0$207,977
2004$0$199,903
2003$0$196,240
2002$0$192,393
2000$0$184,923
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
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: $980,000Rent Basis: Observed Comp Model ($3,432/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $490/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.41%

NOI: $23,658/yr

Cash-on-Cash Yield
-16.6%

On $225,400 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.3%

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)-$181/mo
Homeowner / Hazard Insurance-$490/mo
Vacancy Reserve (5% of rent)-$172/mo
Repairs & Maintenance (10% of rent)-$343/mo
Property Management (8% of rent)-$275/mo
Total Pure Operating Expenses-$1,461/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,432/mo
Less: Operating Expenses-$1,461/mo
Net Operating Income (NOI)+$1,971/mo
Less: Debt Service (30yr @ 6.75%)-$5,085/mo
Net Cash Flow
$-3,114/mo
$-37,363/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.