OFF_MARKETRisky Deal2 days on market

2307 Holly Dr

2307 Holly Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,095,000
Zestimate®:$1,076,500

Listing Price

Property image 1
2307 Holly Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
2
Tax Assessed
$998k
Zestimate®
$1077k
Market Rate
Lot Size
9,997 sqft
Rent Estimate
$4,281/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.

6

Cheremoya Avenue Elementary School

K-5
0.8 mi away
3

Joseph Le Conte Middle School

6-8
1.5 mi away
8

Hollywood Senior High School

9-12
1.1 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
3.02%
Total ROI
4.8%
Cash Flow
$-2,782/mo
DSCR
0.50
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
2026-05-23Listed for sale$1,095,000$1,201
2019-02-25Sold$895,000$981
2019-01-25Pending sale$999,000$1,095
2019-01-07Listed for sale$999,000$1,095
2016-11-09Sold$710,000$779
2001-08-01Sold$424,000$465
2000-05-22Sold$255,000$280
1995-06-15Sold$155,000$170

Tax History

YearProperty TaxTax Assessment
2025$12,283.02$997,939
2024$12,108.08$978,372
2023$11,875.11$959,189
2022$11,349.7$940,382
2021$11,217.25$921,944
2020$11,262.9$912,492
2019$11,262.9$738,684
2018$8,932.94$724,200
2017$8,932.94$710,000
2016$8,737.96$546,773
2015$6,735.5$538,561
2014$6,666.73$528,012
2012$0$515,322
2011$0$505,219
2010$0$501,444
2009$0$502,637
2008$0$492,783
2007$0$483,121
2006$0$466,249
2005$0$458,349
2004$0$440,553
2003$0$432,480
2002$0$424,000
2000$0$169,391
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
912
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: $1,095,000Rent Basis: Observed Comp Model ($4,281/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $548/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.33%

NOI: $25,496/yr

Cash-on-Cash Yield
-16.9%

On $251,850 invested

DSCR Ratio
0.37x

Negative debt coverage

5-Yr Leveraged ROI
+9.5%

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)-$624/mo
Homeowner / Hazard Insurance-$548/mo
Vacancy Reserve (5% of rent)-$214/mo
Repairs & Maintenance (10% of rent)-$428/mo
Property Management (8% of rent)-$342/mo
Total Pure Operating Expenses-$2,156/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,281/mo
Less: Operating Expenses-$2,156/mo
Net Operating Income (NOI)+$2,125/mo
Less: Debt Service (30yr @ 6.75%)-$5,682/mo
Net Cash Flow
$-3,557/mo
$-42,685/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.