OFF_MARKETExcellent Deal40 days on market

3115 Ellington Dr

3115 Ellington Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,499,900
Zestimate®:$1,385,400

Listing Price

Property image 1
3115 Ellington Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
40
Zestimate®
$1385k
Market Rate
Lot Size
5,887 sqft
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.

7

Valley View Elementary School

K-5
0.4 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.7 mi away
8

Hollywood Senior High School

9-12
1.9 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
7.36%
Total ROI
26.5%
Cash Flow
$1,615/mo
DSCR
1.21
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
2026-06-22Sold$1,390,000$545
2026-06-13Pending sale$1,499,900$588
2026-05-28Contingent$1,499,900$588
2026-04-20Price change$1,499,900$588
2026-03-27Listed for sale$1,599,900$627
2026-02-28Listing removed$8,900$3
2025-10-24Listed for rent$8,900$3
2024-09-12Contingent$1,599,000$627
2024-08-13Price change$1,599,000$627
2024-06-27Listed for sale$1,749,000$686
2023-09-20Listing removed$0
2023-07-17Listed for sale$1,999,000$784
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,550
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: $1,499,900Rent Basis: Modeled Estimate ($11,999/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $750/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.04%

NOI: $90,622/yr

Cash-on-Cash Yield
-0.8%

On $344,977 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.2%

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)-$937/mo
Homeowner / Hazard Insurance-$750/mo
Vacancy Reserve (5% of rent)-$600/mo
Repairs & Maintenance (10% of rent)-$1,200/mo
Property Management (8% of rent)-$960/mo
Total Pure Operating Expenses-$4,447/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,999/mo
Less: Operating Expenses-$4,447/mo
Net Operating Income (NOI)+$7,552/mo
Less: Debt Service (30yr @ 6.75%)-$7,783/mo
Net Cash Flow
$-231/mo
$-2,770/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.