OFF_MARKETRisky Deal3 days on market

3203 1/2 W Council St

3203 1/2 W Council St, Los Angeles, CA 90026, Los Angeles, CA 90026
$499,000
Zestimate®:$515,000$16,000 Under Market

Listing Price

Property image 1
3203 1/2 W Council St, Los Angeles, CA 90026
Loc: Los Angeles, CA
Days Listed
3
Zestimate®
$515k
3% Under Valued
Rent Estimate
$3,088/mo
Est. Cash Flow base
Type
townhouse

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

Commonwealth Avenue Elementary School

K-5
0.4 mi away
7

Virgil Middle School

6-8
0.5 mi away
3

Belmont Senior High School

9-12
1.4 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
4.37%
Total ROI
53.8%
Cash Flow
$-773/mo
DSCR
0.70
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
2026-07-29Sold$515,000$536
2026-07-09Pending sale$499,000$520
2026-06-25Contingent$499,000$520
2026-05-21Listed for sale$499,000$520
2020-03-12Sold$600,000$625
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
960
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: $499,000Rent Basis: Observed Comp Model ($3,088/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.37%

NOI: $21,791/yr

Cash-on-Cash Yield
-8.1%

On $114,770 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.8%

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)-$312/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$309/mo
Property Management (8% of rent)-$247/mo
Total Pure Operating Expenses-$1,272/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,088/mo
Less: Operating Expenses-$1,272/mo
Net Operating Income (NOI)+$1,816/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-773/mo
$-9,280/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.