OFF_MARKETRisky Deal49 days on market

3311 Adina Dr

3311 Adina Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,299,000
Zestimate®:$1,159,300

Listing Price

Property image 1
3311 Adina Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
49
Tax Assessed
$993k
Zestimate®
$1159k
Market Rate
Lot Size
0.26 acres
Rent Estimate
$5,589/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
0.4 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.8 mi away
8

Hollywood Senior 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
2.80%
Total ROI
19.7%
Cash Flow
$-3,708/mo
DSCR
0.45
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
2026-06-30Sold$1,199,000$986
2026-06-24Pending sale$1,199,000$986
2026-06-15Contingent$1,199,000$986
2026-05-27Price change$1,199,000$986
2026-04-03Listed for sale$1,299,000$1,068
2026-03-27Contingent$1,299,000$1,068
2026-03-18Listed for sale$1,299,000$1,068
2018-02-08Sold$856,000$704
2018-01-24Pending sale$829,000$682
2018-01-11Listed for sale$829,000$682

Tax History

YearProperty TaxTax Assessment
2026$0$993,456
2025$12,111.2$973,978
2024$11,929.08$954,881
2023$11,701.73$936,159
2022$11,191.49$917,804
2021$11,059.48$899,808
2020$11,100.33$890,582
2019$11,100.33$873,120
2018$10,706.87$856,000
2017$10,706.87$395,797
2016$5,103.46$388,037
2015$4,953.97$382,210
2014$4,907.88$374,724
2012$0$365,718
2011$0$358,548
2010$0$355,869
2009$0$356,716
2008$0$349,723
2007$0$342,867
2006$0$336,145
2005$0$336,145
2004$0$323,094
2003$0$317,174
2002$0$310,956
2000$0$298,883
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,216
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: $1,299,000Rent Basis: Observed Comp Model ($5,589/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $650/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.80%

NOI: $36,391/yr

Cash-on-Cash Yield
-14.9%

On $298,770 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.7%

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)-$621/mo
Homeowner / Hazard Insurance-$650/mo
Vacancy Reserve (5% of rent)-$279/mo
Repairs & Maintenance (10% of rent)-$559/mo
Property Management (8% of rent)-$447/mo
Total Pure Operating Expenses-$2,556/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,589/mo
Less: Operating Expenses-$2,556/mo
Net Operating Income (NOI)+$3,033/mo
Less: Debt Service (30yr @ 6.75%)-$6,740/mo
Net Cash Flow
$-3,708/mo
$-44,491/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.