OFF_MARKETRisky Deal97 days on market

211 S Berendo St #3

211 S Berendo St #3, Los Angeles, CA 90004, Los Angeles, CA 90004
$399,000
Zestimate®:$393,700

Listing Price

Property image 1
211 S Berendo St #3, Los Angeles, CA 90004
Loc: Los Angeles, CA
Days Listed
97
Zestimate®
$394k
Market Rate
Lot Size
9,388 sqft
Rent Estimate
$1,957/mo
Est. Cash Flow base
Type
condo

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

Frank Del Olmo Elementary School

K-5
0.3 mi away
7

Virgil Middle School

6-8
0.4 mi away
3

Belmont Senior High School

9-12
1.9 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
3.79%
Total ROI
8.6%
Cash Flow
$-759/mo
DSCR
0.62
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
2026-06-22Sold$395,000$555
2026-05-27Contingent$399,000$560
2026-03-23Price change$399,000$560
2026-03-19Price change$419,900$590
2026-03-09Price change$429,999$604
2026-02-11Listed for sale$439,999$618
2025-09-26Listing removed$440,000$618
2025-08-15Listed for sale$440,000$618
2025-08-14Listing removed$0
2025-07-30Listed for sale$390,000$548
2025-07-15Listing removed$465,000$653
2025-07-03Price change$465,000$653
2025-07-02Listed for sale$485,000$681
2025-07-01Listing removed$2,600$4
2025-06-20Contingent$485,000$681
2025-06-11Listed for sale$485,000$681
2025-06-09Price change$2,600$4
2025-06-06Price change$2,999$4
2025-06-03Listed for rent$4,500$6
2025-05-22Listing removed$3,900$5
2025-05-07Listed for rent$3,900$5
2025-02-28Contingent$499,000$701
2025-02-25Listed for sale$499,000$701
2025-01-04Contingent$399,000$560
2024-11-12Price change$399,000$560
2024-10-08Listed for sale$499,000$701
2021-10-29Sold$385,000$541
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
712
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: $399,000Rent Basis: Observed Comp Model ($1,957/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $200/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.18%

NOI: $12,690/yr

Cash-on-Cash Yield
-13.2%

On $91,770 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.0%

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)-$249/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$196/mo
Property Management (8% of rent)-$157/mo
Total Pure Operating Expenses-$899/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,957/mo
Less: Operating Expenses-$899/mo
Net Operating Income (NOI)+$1,058/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-1,013/mo
$-12,154/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.