OFF_MARKETExcellent Deal3 days on market

3300 Thelma Ave

3300 Thelma Ave, Los Angeles, CA 90032, Los Angeles, CA 90032
$450,000
Zestimate®:$718,800$268,800 Under Market

Listing Price

Property image 1
3300 Thelma Ave, Los Angeles, CA 90032
Loc: Los Angeles, CA
Days Listed
3
Tax Assessed
$164k
Zestimate®
$719k
37% Under Valued
Lot Size
4,809 sqft
Rent Estimate
$3,078/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

Farmdale Elementary School

K-5
0.4 mi away
7

El Sereno Middle School

6-8
0.3 mi away
6

Woodrow Wilson Senior High School

9-12
1.1 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
8.70%
Total ROI
33.1%
Cash Flow
$985/mo
DSCR
1.43
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$660,000$688
2026-03-25Pending sale$450,000$469
2026-03-19Contingent$450,000$469
2026-03-12Listed for sale$450,000$469

Tax History

YearProperty TaxTax Assessment
2026$0$164,281
2025$2,182.25$161,060
2024$2,159.28$157,903
2023$2,121.68$154,808
2022$2,028.55$151,773
2021$2,001.05$148,798
2020$2,017.08$147,273
2019$2,017.08$144,387
2018$1,876.96$141,557
2017$1,876.96$138,782
2016$1,835.86$136,062
2015$1,787.42$134,019
2014$1,777.65$131,394
2012$0$128,237
2011$0$125,723
2010$0$124,784
2009$0$125,081
2008$0$122,629
2007$0$120,225
2006$0$117,868
2005$0$117,868
2004$0$113,293
2003$0$111,217
2002$0$109,037
2000$0$104,805
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
960
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: $450,000Rent Basis: Observed Comp Model ($3,078/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.45%

NOI: $24,509/yr

Cash-on-Cash Yield
-3.4%

On $103,500 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+77.2%

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)-$103/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$308/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,036/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,078/mo
Less: Operating Expenses-$1,036/mo
Net Operating Income (NOI)+$2,042/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-293/mo
$-3,511/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

3300 Thelma Ave | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens