OFF_MARKETNeutral Deal94 days on market

3320 Reynolds Ave

3320 Reynolds Ave, Los Angeles, CA 90032, Los Angeles, CA 90032
$739,000
Zestimate®:$688,900

Listing Price

Property image 1
3320 Reynolds Ave, Los Angeles, CA 90032
Loc: Los Angeles, CA
Days Listed
94
Tax Assessed
$299k
Zestimate®
$689k
Market Rate
Lot Size
6,250 sqft
Rent Estimate
$3,553/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

Glen Alta Elementary School

K-8
0.2 mi away
6

Abraham Lincoln Senior High School

9-12
0.7 mi away
6

Woodrow Wilson Senior High School

9-12
1.2 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
5.02%
Total ROI
14.8%
Cash Flow
$-644/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
2026-06-05Sold$700,000$794
2026-05-26Pending sale$699,000$793
2026-04-09Price change$699,000$793
2026-03-18Pending sale$739,000$838
2026-03-06Listed for sale$739,000$838
2012-02-23Sold$275,000$312
2011-12-07Listed for sale$265,000$300
2011-09-02Sold$140,000$159

Tax History

YearProperty TaxTax Assessment
2026$0$299,460
2025$3,665.17$293,589
2024$3,630.31$287,833
2023$3,561.78$282,190
2022$3,396.46$276,658
2021$3,352.88$271,235
2020$3,384.43$268,455
2019$3,384.43$263,192
2018$3,222.23$258,032
2017$3,222.23$252,974
2016$3,150.36$248,015
2015$3,075.06$244,290
2014$3,047.65$239,506
2012$0$120,000
2011$0$14,312
2010$0$14,206
2009$0$14,241
2008$0$13,962
2007$0$13,689
2006$0$13,422
2005$0$13,422
2004$0$12,903
2003$0$12,667
2002$0$12,420
2000$0$11,939
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
882
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: $739,000Rent Basis: Observed Comp Model ($3,553/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $370/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.54%

NOI: $26,144/yr

Cash-on-Cash Yield
-11.7%

On $169,970 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.7%

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)-$187/mo
Homeowner / Hazard Insurance-$370/mo
Vacancy Reserve (5% of rent)-$178/mo
Repairs & Maintenance (10% of rent)-$355/mo
Property Management (8% of rent)-$284/mo
Total Pure Operating Expenses-$1,374/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,553/mo
Less: Operating Expenses-$1,374/mo
Net Operating Income (NOI)+$2,179/mo
Less: Debt Service (30yr @ 6.75%)-$3,835/mo
Net Cash Flow
$-1,656/mo
$-19,870/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

3320 Reynolds Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens