FOR_SALERisky Deal131 days on market
3319 Charleston Way
3319 Charleston Way, Los Angeles, CA 90068, Los Angeles, CA 90068
3319 Charleston Way, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
131
Tax Assessed
$2437k
Zestimate®
$2324k
29% Under Valued
Lot Size
7,126 sqft
Rent Estimate
$5,724/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
0.5 mi away
5
Hubert Howe Bancroft Middle School
6-8
3.1 mi away
8
Hollywood Senior High School
9-12
2.3 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
2.06%
Total ROI
-0.0%
Cash Flow
$-5,175/mo
DSCR
0.34
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-12 | Pending sale | $1,650,000 | $521 |
| 2026-08-21 | Price change | $1,650,000 | $521 |
| 2026-08-08 | Price change | $1,750,000 | $553 |
| 2026-06-11 | Price change | $1,850,000 | $585 |
| 2026-04-30 | Listed for sale | $1,550,000 | $490 |
| 2026-04-20 | Listing removed | $1,949,000 | $616 |
| 2026-03-26 | Price change | $1,949,000 | $616 |
| 2026-03-01 | Price change | $1,974,000 | $624 |
| 2025-12-06 | Price change | $1,999,000 | $632 |
| 2025-11-23 | Price change | $2,049,000 | $647 |
| 2025-10-29 | Price change | $2,099,000 | $663 |
| 2025-09-12 | Price change | $2,149,000 | $679 |
| 2025-09-01 | Price change | $2,199,000 | $695 |
| 2025-08-13 | Price change | $2,249,000 | $711 |
| 2025-06-19 | Listed for sale | $2,299,000 | $726 |
| 2025-06-02 | Contingent | $2,299,000 | $726 |
| 2025-05-09 | Listed for sale | $2,499,000 | $790 |
| 2020-09-08 | Listing removed | $9,700 | $3 |
| 2020-08-16 | Price change | $9,700 | $3 |
| 2020-08-11 | Listing removed | $10,500 | $3 |
| 2020-07-15 | Listed for rent | $10,500 | $3 |
| 2019-07-13 | Listing removed | $11,500 | $4 |
| 2019-06-03 | Listed for rent | $11,500 | $4 |
| 2018-06-05 | Sold | $10,500 | $3 |
| 2018-05-29 | Listing removed | $10,500 | $3 |
| 2018-05-03 | Listed for rent | $10,500 | $3 |
| 2018-02-20 | Sold | $2,100,000 | $664 |
| 2016-06-13 | Sold | $1,175,000 | $371 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $2,437,223 |
| 2025 | $28,955.73 | $2,389,435 |
| 2024 | $28,622.36 | $2,342,584 |
| 2023 | $28,064.57 | $2,296,652 |
| 2022 | $26,753.93 | $2,251,621 |
| 2021 | $26,429.24 | $2,207,473 |
| 2020 | $26,702.79 | $2,184,839 |
| 2019 | $26,702.79 | $2,142,000 |
| 2018 | $18,243.83 | $1,491,280 |
| 2017 | $18,243.83 | $1,198,500 |
| 2016 | $14,649.52 | $129,607 |
| 2015 | $1,778.68 | $127,661 |
| 2014 | $1,769.17 | $125,161 |
| 2012 | $0 | $122,154 |
| 2011 | $0 | $119,759 |
| 2010 | $0 | $118,865 |
| 2009 | $0 | $119,148 |
| 2008 | $0 | $116,813 |
| 2007 | $0 | $114,524 |
| 2006 | $0 | $112,279 |
| 2005 | $0 | $112,279 |
| 2004 | $0 | $107,920 |
| 2003 | $0 | $105,943 |
| 2002 | $0 | $103,867 |
| 2000 | $0 | $99,836 |
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: $1,650,000Rent Basis: Observed Comp Model ($5,724/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $825/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.50%
NOI: $24,711/yr
Cash-on-Cash Yield
-20.6%
On $379,500 invested
DSCR Ratio
0.24x
Negative debt coverage
5-Yr Leveraged ROI
+-8.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$1,523/mo
Homeowner / Hazard Insurance-$825/mo
Vacancy Reserve (5% of rent)-$286/mo
Repairs & Maintenance (10% of rent)-$572/mo
Property Management (8% of rent)-$458/mo
Total Pure Operating Expenses-$3,665/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,724/mo
Less: Operating Expenses-$3,665/mo
Net Operating Income (NOI)+$2,059/mo
Less: Debt Service (30yr @ 6.75%)-$8,561/mo
Net Cash Flow
$-6,502/mo
$-78,027/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Los Angeles.