OFF_MARKETRisky Deal17 days on market

3607 Marathon St

3607 Marathon St, Los Angeles, CA 90026, Los Angeles, CA 90026
$799,000

Listing Price

Property image 1
3607 Marathon St, Los Angeles, CA 90026
Loc: Los Angeles, CA
Days Listed
17
Tax Assessed
$224k
Lot Size
5,715 sqft
Rent Estimate
$3,616/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.

8

Micheltorena Street Elementary School

K-5
0.5 mi away
6

Thomas Starr King Middle School

6-8
0.9 mi away
8

John Marshall Senior High School

9-12
1.8 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
4.40%
Total ROI
11.7%
Cash Flow
$-1,110/mo
DSCR
0.73
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
2026-06-04Sold$1,100,000$1,461
2026-05-21Pending sale$799,000$1,061
2026-05-18Contingent$799,000$1,061
2026-04-30Listed for sale$799,000$1,061
1992-02-28Sold$150,000$199

Tax History

YearProperty TaxTax Assessment
2016$0$223,755
2015$2,714.81$220,395
2014$2,690.63$216,079
2012$0$210,886
2011$0$206,752
2010$0$205,207
2009$0$205,695
2008$0$201,663
2007$0$197,709
2006$0$193,833
2005$0$193,833
2004$0$186,308
2003$0$182,894
2002$0$179,308
2000$0$172,347
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
753
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: $799,000Rent Basis: Observed Comp Model ($3,616/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.37%

NOI: $26,934/yr

Cash-on-Cash Yield
-12.4%

On $183,770 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+32.1%

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)-$140/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$181/mo
Repairs & Maintenance (10% of rent)-$362/mo
Property Management (8% of rent)-$289/mo
Total Pure Operating Expenses-$1,372/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,616/mo
Less: Operating Expenses-$1,372/mo
Net Operating Income (NOI)+$2,244/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-1,901/mo
$-22,816/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.