OFF_MARKETRisky Deal6 days on market

2109 Castilian Dr

2109 Castilian Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$3,389,000
Zestimate®:$2,907,500

Listing Price

Property image 1
2109 Castilian Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
6
Tax Assessed
$1199k
Zestimate®
$2908k
Market Rate
Lot Size
0.40 acres
Rent Estimate
$11,999/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.

8

Gardner Street Elementary School

K-5
0.8 mi away
5

Hubert Howe Bancroft Middle School

6-8
1.5 mi away
8

Hollywood Senior High School

9-12
0.8 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
2.41%
Total ROI
11.1%
Cash Flow
$-10,790/mo
DSCR
0.39
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
2026-06-09Price change$2,995,000$925
2026-05-21Price change$3,195,000$987
2026-03-27Listed for sale$3,389,000$1,047
1995-01-12Sold$700,000$216

Tax History

YearProperty TaxTax Assessment
2026$0$1,199,294
2025$14,685.34$1,175,779
2024$14,434.48$1,152,726
2023$14,163.71$1,130,124
2022$13,546.16$1,107,966
2021$13,369.92$1,086,242
2020$13,433.26$1,075,105
2019$13,433.26$1,054,026
2018$12,784.07$1,033,360
2017$12,784.07$1,013,099
2016$12,511.69$993,235
2015$12,179.4$978,317
2014$12,047.23$959,154
2012$0$936,099
2011$0$917,745
2010$0$910,887
2009$0$913,052
2008$0$895,150
2007$0$877,599
2006$0$860,392
2005$0$860,392
2004$0$826,983
2003$0$811,827
2002$0$795,909
2000$0$765,004
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,238
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: $3,389,000Rent Basis: Observed Comp Model ($11,999/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,695/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.41%

NOI: $81,536/yr

Cash-on-Cash Yield
-16.6%

On $779,470 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.1%

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)-$750/mo
Homeowner / Hazard Insurance-$1,695/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-$5,204/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,999/mo
Less: Operating Expenses-$5,204/mo
Net Operating Income (NOI)+$6,795/mo
Less: Debt Service (30yr @ 6.75%)-$17,585/mo
Net Cash Flow
$-10,790/mo
$-129,481/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.