OFF_MARKETRisky Deal3 days on market

3731 Laurita Ave

3731 Laurita Ave, Pasadena, CA 91107, Pasadena, CA 91107
$1,199,000
Zestimate®:$1,118,900

Listing Price

Property image 1
3731 Laurita Ave, Pasadena, CA 91107
Loc: Pasadena, CA
Days Listed
3
Tax Assessed
$1171k
Zestimate®
$1119k
Market Rate
Lot Size
5,066 sqft
Rent Estimate
$3,905/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.

8

Willard Elementary School

K-5
0.6 mi away
7

Cis Academy

K-12
0.5 mi away
7

Pasadena High School

9-12
2.1 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
1.63%
Total ROI
-2.2%
Cash Flow
$-4,434/mo
DSCR
0.27
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
2026-05-06Sold$1,125,000$957
2026-04-21Pending sale$1,199,000$1,020
2026-04-06Contingent$1,199,000$1,020
2026-03-15Listed for sale$1,199,000$1,020
2022-04-13Sold$999,000$850
2022-03-25Pending sale$895,000$762
2022-03-10Contingent$895,000$762
2022-03-02Listed for sale$895,000$762
2019-07-26Sold$635,000$540
2019-07-02Pending sale$625,000$532
2019-06-18Price change$625,000$532
2019-05-27Listed for sale$648,000$551
2014-10-27Sold$490,000$417
2013-12-13Sold$450,000$383
2012-05-01Sold$345,500$294
2012-01-15Listed for sale$369,000$314
2004-02-02Sold$326,000$277

Tax History

YearProperty TaxTax Assessment
2026$0$1,171,488
2025$13,279.89$1,148,519
2024$11,919.25$1,040,400
2023$11,788.98$1,020,000
2022$11,297.02$654,408
2021$7,308.65$641,577
2020$7,019.56$635,000
2019$7,019.56$527,916
2018$6,142.39$517,566
2017$6,142.39$507,419
2016$6,081.37$497,471
2015$5,962.28$490,000
2014$5,434.25$450,000
2012$0$369,012
2011$0$361,778
2010$0$359,075
2009$0$359,929
2008$0$352,872
2007$0$345,953
2006$0$339,170
2005$0$339,170
2004$0$239,386
2003$0$189,291
2002$0$185,580
2000$0$167,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,175
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: $1,199,000Rent Basis: Observed Comp Model ($3,905/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $600/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.68%

NOI: $20,096/yr

Cash-on-Cash Yield
-19.8%

On $275,770 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-4.7%

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)-$732/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$195/mo
Repairs & Maintenance (10% of rent)-$391/mo
Property Management (8% of rent)-$312/mo
Total Pure Operating Expenses-$2,230/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,905/mo
Less: Operating Expenses-$2,230/mo
Net Operating Income (NOI)+$1,675/mo
Less: Debt Service (30yr @ 6.75%)-$6,221/mo
Net Cash Flow
$-4,547/mo
$-54,560/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pasadena.