OFF_MARKETRisky Deal156 days on market

2669 Larmar Rd

2669 Larmar Rd, Los Angeles, CA 90068, Los Angeles, CA 90068
$4,995,000
Zestimate®:$4,598,700

Listing Price

Property image 1
2669 Larmar Rd, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
156
Tax Assessed
$3078k
Zestimate®
$4599k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$17,950/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
0.7 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.1 mi away
8

Hollywood Senior High School

9-12
1.3 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
2.26%
Total ROI
7.9%
Cash Flow
$-16,518/mo
DSCR
0.36
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
2026-07-16Listing removed$4,995,000$1,749
2026-01-16Listed for sale$4,995,000$1,749
2017-06-16Sold$2,900,000$1,015
1999-12-16Sold$790,000$277
1994-08-31Sold$518,000$181

Tax History

YearProperty TaxTax Assessment
2026$0$3,077,866
2025$36,393.39$3,017,516
2024$35,965.4$2,958,350
2023$35,264.71$2,900,344
2022$33,643.44$2,843,476
2021$33,239.42$2,787,723
2020$33,517.93$2,759,140
2019$33,517.93$2,705,040
2018$35,690.89$2,958,000
2017$35,690.89$1,046,197
2016$12,793.78$1,025,684
2015$12,461.12$1,010,278
2014$12,322.08$990,489
2012$0$966,681
2011$0$947,728
2010$0$940,646
2009$0$942,882
2008$0$924,395
2007$0$906,271
2006$0$888,502
2005$0$888,502
2004$0$854,003
2003$0$838,352
2002$0$821,915
2000$0$790,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,721
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: $4,995,000Rent Basis: Observed Comp Model ($17,950/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.26%

NOI: $112,798/yr

Cash-on-Cash Yield
-17.3%

On $1,148,850 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.9%

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)-$1,924/mo
Homeowner / Hazard Insurance-$2,498/mo
Vacancy Reserve (5% of rent)-$898/mo
Repairs & Maintenance (10% of rent)-$1,795/mo
Property Management (8% of rent)-$1,436/mo
Total Pure Operating Expenses-$8,550/mo
Net Investor Cash Flow
Gross Scheduled Rent+$17,950/mo
Less: Operating Expenses-$8,550/mo
Net Operating Income (NOI)+$9,400/mo
Less: Debt Service (30yr @ 6.75%)-$25,918/mo
Net Cash Flow
$-16,518/mo
$-198,218/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.