OFF_MARKETRisky Deal5 days on market

3007 Belden Dr

3007 Belden Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,995,000
Zestimate®:$1,960,700

Listing Price

Property image 1
3007 Belden Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
5
Tax Assessed
$2388k
Zestimate®
$1961k
Market Rate
Lot Size
5,606 sqft
Rent Estimate
$7,818/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 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
2.76%
Total ROI
3.5%
Cash Flow
$-5,493/mo
DSCR
0.46
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
2026-05-30Listing removed$1,995,000$1,134
2026-05-04Listed for sale$1,995,000$1,134
2022-03-10Sold$2,150,000$1,222
2019-04-30Sold$1,525,000$866
2019-04-09Pending sale$1,549,000$880
2019-04-03Price change$1,549,000$880
2019-03-22Pending sale$1,575,000$895
2019-02-11Listed for sale$1,575,000$895
2013-09-20Sold$1,095,010$622
2013-07-04Price change$1,149,000$653
2013-06-04Listed for sale$1,195,000$679
2012-02-28Listing removed$5,000$3
2012-02-17Listed for rent$5,000$3
2011-08-30Listing removed$4,950$3
2011-08-11Listed for rent$4,950$3
2004-01-09Sold$875,000$497
2001-04-03Sold$570,000$324

Tax History

YearProperty TaxTax Assessment
2026$0$2,387,717
2025$28,390.79$2,340,900
2024$28,037.1$2,295,000
2023$26,806.97$2,193,000
2022$25,633.65$1,603,044
2021$18,978.4$1,571,613
2020$19,105.13$1,555,500
2019$19,105.13$1,203,309
2018$14,434.16$1,179,716
2017$14,434.16$1,156,585
2016$14,119.06$1,133,908
2015$13,773.86$1,116,877
2014$13,612.8$1,095,000
2012$0$990,451
2011$0$971,031
2010$0$963,775
2009$0$966,066
2008$0$947,125
2007$0$928,555
2006$0$910,349
2005$0$910,349
2004$0$604,098
2003$0$593,027
2002$0$581,400
2000$0$530,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,760
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: $1,995,000Rent Basis: Observed Comp Model ($7,818/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.12%

NOI: $42,354/yr

Cash-on-Cash Yield
-17.8%

On $458,850 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+5.0%

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)-$1,492/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$391/mo
Repairs & Maintenance (10% of rent)-$782/mo
Property Management (8% of rent)-$625/mo
Total Pure Operating Expenses-$4,288/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,818/mo
Less: Operating Expenses-$4,288/mo
Net Operating Income (NOI)+$3,530/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-6,822/mo
$-81,865/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.