OFF_MARKETRisky Deal4 days on market

3301 Tilden Ave

3301 Tilden Ave, Los Angeles, CA 90034, Los Angeles, CA 90034
$2,100,000
Zestimate®:$2,051,300

Listing Price

Property image 1
3301 Tilden Ave, Los Angeles, CA 90034
Loc: Los Angeles, CA
Days Listed
4
Tax Assessed
$321k
Zestimate®
$2051k
Market Rate
Lot Size
6,649 sqft
Rent Estimate
$4,251/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

Clover Avenue Elementary School

K-5
0.3 mi away
5

Palms Middle School

6-8
0.3 mi away
8

Venice Senior High School

9-12
2.3 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
1.95%
Total ROI
-0.6%
Cash Flow
$-7,207/mo
DSCR
0.32
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
2026-04-28Sold$2,057,000$921
2026-03-30Pending sale$2,100,000$940
2026-03-13Listed for sale$2,100,000$940

Tax History

YearProperty TaxTax Assessment
2026$0$320,688
2025$3,952.11$314,401
2024$3,896.79$308,238
2023$3,827.1$302,195
2022$3,655.4$296,270
2021$3,606.04$290,462
2020$3,641.04$287,485
2019$3,641.04$281,849
2018$3,444.47$276,323
2017$3,444.47$270,906
2016$3,371.78$265,595
2015$3,291.6$261,607
2014$3,265.54$256,484
2012$0$250,321
2011$0$245,413
2010$0$243,579
2009$0$244,159
2008$0$239,373
2007$0$234,681
2006$0$230,080
2005$0$230,080
2004$0$221,148
2003$0$217,096
2002$0$212,840
2000$0$204,576
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,233
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: $2,100,000Rent Basis: Observed Comp Model ($4,251/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,050/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.16%

NOI: $24,274/yr

Cash-on-Cash Yield
-22.0%

On $483,000 invested

DSCR Ratio
0.19x

Negative debt coverage

5-Yr Leveraged ROI
+-16.0%

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)-$200/mo
Homeowner / Hazard Insurance-$1,050/mo
Vacancy Reserve (5% of rent)-$213/mo
Repairs & Maintenance (10% of rent)-$425/mo
Property Management (8% of rent)-$340/mo
Total Pure Operating Expenses-$2,228/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,251/mo
Less: Operating Expenses-$2,228/mo
Net Operating Income (NOI)+$2,023/mo
Less: Debt Service (30yr @ 6.75%)-$10,896/mo
Net Cash Flow
$-8,874/mo
$-106,483/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.