OFF_MARKETRisky Deal0 days on market

3124 Belden Dr

3124 Belden Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$3,995,000
Zestimate®:$3,670,600

Listing Price

Property image 1
3124 Belden Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
0
Tax Assessed
$2539k
Zestimate®
$3671k
Market Rate
Lot Size
6,316 sqft
Rent Estimate
$14,500/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
1.3 mi away
3

Joseph Le Conte Middle School

6-8
2 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
3.14%
Total ROI
5.4%
Cash Flow
$-9,740/mo
DSCR
0.52
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
2026-07-02Sold$3,815,000$1,302
2026-05-06Listed for sale$3,995,000$1,364
2026-04-06Listing removed$3,995,000$1,364
2026-03-22Contingent$3,995,000$1,364
2026-03-09Listed for sale$3,995,000$1,364
2023-06-15Listing removed$0
2023-06-12Listed for rent$12,500$4
2023-06-11Listing removed$0
2023-04-14Listed for rent$12,500$4
2020-11-13Sold$2,500,000$854
2020-10-26Pending sale$2,147,000$733
2020-10-21Listed for sale$2,147,000$733

Tax History

YearProperty TaxTax Assessment
2026$0$2,539,384
2025$30,252.11$2,489,593
2024$29,867.52$2,440,778
2023$29,286.35$2,392,920
2022$27,945.55$2,346,000
2021$27,611.52$2,300,000
2020$1,592.19$97,238
2019$1,592.19$95,332
2018$1,497.93$93,463
2017$1,497.93$91,631
2016$1,469.76$89,835
2015$1,371.36$88,486
2014$1,367.44$86,754
2012$0$84,670
2011$0$83,011
2010$0$82,391
2009$0$82,588
2008$0$80,969
2007$0$79,383
2006$0$77,828
2005$0$77,828
2004$0$74,808
2003$0$73,438
2002$0$71,999
2000$0$69,204
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
2,929
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 ($14,500/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.28%

NOI: $90,959/yr

Cash-on-Cash Yield
-17.2%

On $918,850 invested

DSCR Ratio
0.37x

Negative debt coverage

5-Yr Leveraged ROI
+8.3%

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)-$1,587/mo
Homeowner / Hazard Insurance-$1,998/mo
Vacancy Reserve (5% of rent)-$725/mo
Repairs & Maintenance (10% of rent)-$1,450/mo
Property Management (8% of rent)-$1,160/mo
Total Pure Operating Expenses-$6,920/mo
Net Investor Cash Flow
Gross Scheduled Rent+$14,500/mo
Less: Operating Expenses-$6,920/mo
Net Operating Income (NOI)+$7,580/mo
Less: Debt Service (30yr @ 6.75%)-$20,729/mo
Net Cash Flow
$-13,149/mo
$-157,792/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.