FOR_SALERisky Deal95 days on market

3262 Dos Palos Dr

3262 Dos Palos Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,395,000
Zestimate®:$1,480,900$85,900 Under Market

Listing Price

Property image 1
3262 Dos Palos Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
95
Tax Assessed
$1275k
Zestimate®
$1481k
6% Under Valued
Lot Size
6,586 sqft
Rent Estimate
$7,827/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.

7

Valley View Elementary School

K-5
0.3 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.9 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
4.32%
Total ROI
11.3%
Cash Flow
$-2,175/mo
DSCR
0.71
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
2026-06-15Listed for sale$1,495,000$546
2026-06-10Contingent$1,495,000$546
2026-06-04Listed for sale$1,495,000$546
2026-06-02Listing removed$1,495,000$546
2026-05-24Listed for sale$1,495,000$546
2026-05-13Contingent$1,495,000$546
2026-04-16Listed for sale$1,495,000$546
2010-07-12Sold$995,000$363
2010-05-22Listed for sale$995,000$363
2003-08-29Sold$625,000$228

Tax History

YearProperty TaxTax Assessment
2025$15,644.11$1,274,760
2024$15,410.97$1,249,766
2023$15,113.38$1,225,262
2022$14,436.12$1,201,238
2021$14,262.62$1,177,685
2020$14,339.69$1,165,611
2019$14,339.69$1,142,756
2018$13,687.38$1,120,350
2017$13,687.38$1,098,383
2016$13,387.78$1,076,847
2015$13,057.24$1,060,673
2014$12,907.1$1,039,896
2012$0$1,014,900
2011$0$995,000
2010$0$688,413
2009$0$690,050
2008$0$676,520
2007$0$663,255
2006$0$650,250
2005$0$650,250
2004$0$625,000
2003$0$301,772
2002$0$295,856
2000$0$284,370
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
1,729
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: $1,395,000Rent Basis: Observed Comp Model ($7,827/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $698/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.90%

NOI: $54,385/yr

Cash-on-Cash Yield
-10.1%

On $320,850 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.6%

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)-$797/mo
Homeowner / Hazard Insurance-$698/mo
Vacancy Reserve (5% of rent)-$391/mo
Repairs & Maintenance (10% of rent)-$783/mo
Property Management (8% of rent)-$626/mo
Total Pure Operating Expenses-$3,295/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,827/mo
Less: Operating Expenses-$3,295/mo
Net Operating Income (NOI)+$4,532/mo
Less: Debt Service (30yr @ 6.75%)-$7,238/mo
Net Cash Flow
$-2,706/mo
$-32,475/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.