OFF_MARKETRisky Deal9 days on market

3217 Future St

3217 Future St, Los Angeles, CA 90065, Los Angeles, CA 90065
$995,000
Zestimate®:$1,272,700$277,700 Under Market

Listing Price

Property image 1
3217 Future St, Los Angeles, CA 90065
Loc: Los Angeles, CA
Days Listed
9
Tax Assessed
$1280k
Zestimate®
$1273k
22% Under Valued
Lot Size
3,742 sqft
Rent Estimate
$5,188/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.

4

Glassell Park Elementary School

K-5
0.4 mi away
5

Sotomayor Arts and Sciences Magnet

6-12
0.5 mi away
7

PUC Early College Academy For Leaders And Scholars (eCALS)

9-12
0.5 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
3.25%
Total ROI
29.5%
Cash Flow
$-2,466/mo
DSCR
0.52
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
2026-06-08Sold$1,273,250$846
2026-06-04Pending sale$995,000$661
2026-06-01Contingent$995,000$661
2026-05-15Listed for sale$995,000$661
2024-12-31Sold$1,255,000$834
2024-12-31Pending sale$998,000$663
2024-12-16Contingent$998,000$663
2024-12-02Listed for sale$998,000$663
2018-08-30Sold$975,000$648
2018-07-26Pending sale$729,000$484
2018-07-13Listed for sale$729,000$484
2004-06-30Sold$325,000$216
2001-02-21Sold$198,000$132

Tax History

YearProperty TaxTax Assessment
2026$0$1,280,100
2025$15,108.28$1,255,000
2024$12,972.46$1,066,301
2023$12,718.56$1,045,394
2022$12,119.96$1,024,897
2021$11,974.31$1,004,802
2020$12,098.12$994,500
2019$12,098.12$975,000
2018$4,904.85$406,099
2017$4,904.85$398,137
2016$4,794.09$390,331
2015$4,678.99$384,469
2014$4,628.66$376,938
2012$0$336,400
2011$0$336,400
2010$0$336,400
2009$0$336,400
2008$0$351,789
2007$0$344,892
2006$0$338,130
2005$0$338,130
2004$0$209,843
2003$0$205,998
2002$0$201,960
2000$0$162,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,505
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: $995,000Rent Basis: Observed Comp Model ($5,188/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.25%

NOI: $32,360/yr

Cash-on-Cash Yield
-12.9%

On $228,850 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.5%

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)-$800/mo
Homeowner / Hazard Insurance-$498/mo
Vacancy Reserve (5% of rent)-$259/mo
Repairs & Maintenance (10% of rent)-$519/mo
Property Management (8% of rent)-$415/mo
Total Pure Operating Expenses-$2,491/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,188/mo
Less: Operating Expenses-$2,491/mo
Net Operating Income (NOI)+$2,697/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-2,466/mo
$-29,594/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.