FOR_SALERisky Deal206 days on market

2917 N Durand Dr

2917 N Durand Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$3,995,000
Zestimate®:$3,852,500

Listing Price

Property image 1
2917 N Durand Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
206
Tax Assessed
$3189k
Zestimate®
$3853k
Market Rate
Lot Size
9,119 sqft
Rent Estimate
$3,109/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.

6

Cheremoya Avenue Elementary School

K-5
1.1 mi away
3

Joseph Le Conte Middle School

6-8
1.9 mi away
8

Hollywood Senior High School

9-12
1.8 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
-0.48%
Total ROI
-51.6%
Cash Flow
$-22,326/mo
DSCR
-0.08
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
2026-08-12Listed for sale$3,995,000$1,332
2017-04-14Listing removed$4,199,000$1,400
2017-04-14Pending sale$4,199,000$1,400
2017-04-06Listed for sale$4,199,000$1,400
2012-06-22Sold$2,560,000$853
2005-09-20Sold$397,000$132
2004-09-24Sold$365,000$122
1998-02-13Sold$97,000$32

Tax History

YearProperty TaxTax Assessment
2026$0$3,189,000
2025$38,804.14$3,215,495
2024$38,307.12$3,152,447
2023$37,556.51$3,090,635
2022$35,822.63$3,030,035
2021$35,399.08$2,970,623
2020$35,699.93$2,940,164
2019$35,699.93$2,882,514
2018$34,140.4$2,825,995
2017$34,140.4$2,770,585
2016$33,390.55$2,716,261
2015$32,639.47$2,675,461
2014$32,242.56$2,623,054
2012$0$1,979,734
2011$0$471,824
2010$0$468,299
2009$0$421,298
2008$0$413,038
2007$0$404,940
2006$0$397,000
2005$0$372,300
2004$0$108,934
2003$0$106,938
2002$0$104,842
2000$0$100,772
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
3,000
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: $3,995,000Rent Basis: Observed Comp Model ($3,109/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.48%

NOI: $-19,166/yr

Cash-on-Cash Yield
-29.2%

On $918,850 invested

DSCR Ratio
-0.08x

Negative debt coverage

5-Yr Leveraged ROI
+-51.6%

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)-$1,993/mo
Homeowner / Hazard Insurance-$1,998/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$311/mo
Property Management (8% of rent)-$249/mo
Total Pure Operating Expenses-$4,706/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,109/mo
Less: Operating Expenses-$4,706/mo
Net Operating Income (NOI)+$-1,597/mo
Less: Debt Service (30yr @ 6.75%)-$20,729/mo
Net Cash Flow
$-22,326/mo
$-267,917/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.