OFF_MARKETRisky Deal106 days on market

3305 Hillock Dr

3305 Hillock Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,049,000
Zestimate®:$996,400

Listing Price

Property image 1
3305 Hillock Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
106
Tax Assessed
$1337k
Zestimate®
$996k
Market Rate
Lot Size
7,850 sqft
Rent Estimate
$3,053/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.

7

Valley View Elementary School

K-5
0.9 mi away
5

Hubert Howe Bancroft Middle School

6-8
3.5 mi away
8

Hollywood Senior High School

9-12
2.7 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
1.13%
Total ROI
-16.5%
Cash Flow
$-4,453/mo
DSCR
0.18
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
2026-05-11Listing removed$1,049,000$1,388
2026-03-11Price change$1,049,000$1,388
2026-01-19Listed for sale$1,099,000$1,454
2025-08-22Listing removed$1,175,000$1,554
2025-07-11Listed for sale$1,175,000$1,554
2025-02-14Listing removed$1,290,000$1,706
2025-01-16Listed for sale$1,290,000$1,706
2022-06-15Sold$1,235,000$1,634
2022-06-04Pending sale$1,157,000$1,530
2022-05-12Price change$1,157,000$1,530
2022-04-07Listed for sale$1,249,000$1,652
2021-11-23Sold$910,000$1,204
2021-10-28Contingent$950,000$1,257
2021-10-17Price change$950,000$1,257
2021-09-10Listed for sale$1,299,000$1,718
2002-05-31Sold$375,000$496
2000-09-29Sold$329,000$435
1995-11-22Sold$103,000$136

Tax History

YearProperty TaxTax Assessment
2026$0$1,336,801
2025$15,821.1$1,310,590
2024$15,758.82$1,284,893
2023$15,352.87$1,259,700
2022$14,664.63$910,000
2021$6,247.81$511,783
2020$6,309.84$506,536
2019$6,309.84$496,605
2018$6,044.44$486,868
2017$6,044.44$477,322
2016$5,912.15$467,964
2015$5,783.66$460,936
2014$5,725.6$451,908
2012$0$441,047
2011$0$432,400
2010$0$429,169
2009$0$430,189
2008$0$421,755
2007$0$413,487
2006$0$405,380
2005$0$405,380
2004$0$389,641
2003$0$382,500
2002$0$335,580
2000$0$112,732
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
935
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: $1,049,000Rent Basis: Observed Comp Model ($3,053/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $525/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.13%

NOI: $11,884/yr

Cash-on-Cash Yield
-22.1%

On $241,270 invested

DSCR Ratio
0.18x

Negative debt coverage

5-Yr Leveraged ROI
+-16.5%

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)-$836/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$2,063/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,053/mo
Less: Operating Expenses-$2,063/mo
Net Operating Income (NOI)+$990/mo
Less: Debt Service (30yr @ 6.75%)-$5,443/mo
Net Cash Flow
$-4,453/mo
$-53,433/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.

3305 Hillock Dr | Los Angeles, CA | Haven AI Analysis | Haven by ScoutHavens