OFF_MARKETRisky Deal14 days on market

3259 E 2nd St

3259 E 2nd St, Los Angeles, CA 90063, Los Angeles, CA 90063
$779,000
Zestimate®:$815,500$36,500 Under Market

Listing Price

Property image 1
3259 E 2nd St, Los Angeles, CA 90063
Loc: Los Angeles, CA
Days Listed
14
Tax Assessed
$581k
Zestimate®
$816k
4% Under Valued
Lot Size
4,800 sqft
Rent Estimate
$3,588/mo
Est. Cash Flow base
Type
multi 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

First Street Elementary School

K-6
0.5 mi away
3

Robert Louis Stevenson Middle School

6-8
0.8 mi away
4

Theodore Roosevelt Senior High

9-12
0.7 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
3.26%
Total ROI
6.0%
Cash Flow
$-1,822/mo
DSCR
0.54
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
2026-05-05Sold$820,000$485
2026-04-03Contingent$779,000$460
2026-03-19Listed for sale$779,000$460
2018-03-02Listing removed$0
2018-03-02Listed for sale$0
2018-02-27Sold$511,000$302
2018-01-13Pending sale$485,000$287
2017-12-12Listed for sale$485,000$287
2014-05-15Sold$407,000$241
2014-03-12Listed for sale$407,000$241

Tax History

YearProperty TaxTax Assessment
2026$0$593,052
2025$7,243.43$581,424
2024$7,155.74$570,025
2023$7,020$558,849
2022$6,696.87$547,892
2021$6,610.93$537,150
2020$6,675.26$531,643
2019$6,675.26$521,220
2018$5,466.8$438,486
2017$5,466.8$429,889
2016$5,347.32$421,461
2015$5,216.42$415,131
2014$756.38$44,948
2012$0$43,870
2011$0$43,011
2010$0$42,690
2009$0$42,793
2008$0$41,955
2006$0$40,328
2005$0$40,328
2004$0$38,764
2003$0$38,055
2002$0$37,310
2000$0$35,863
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
1,692
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: $779,000Rent Basis: Observed Comp Model ($3,588/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $390/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.10%

NOI: $24,112/yr

Cash-on-Cash Yield
-13.6%

On $179,170 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.1%

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)-$363/mo
Homeowner / Hazard Insurance-$390/mo
Vacancy Reserve (5% of rent)-$179/mo
Repairs & Maintenance (10% of rent)-$359/mo
Property Management (8% of rent)-$287/mo
Total Pure Operating Expenses-$1,579/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,588/mo
Less: Operating Expenses-$1,579/mo
Net Operating Income (NOI)+$2,009/mo
Less: Debt Service (30yr @ 6.75%)-$4,042/mo
Net Cash Flow
$-2,033/mo
$-24,392/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.