OFF_MARKETRisky Deal21 days on market

3177 Lake Hollywood Dr

3177 Lake Hollywood Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,900,000
Zestimate®:$1,800,000

Listing Price

Property image 1
3177 Lake Hollywood Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
21
Tax Assessed
$1938k
Zestimate®
$1800k
Market Rate
Lot Size
5,135 sqft
Rent Estimate
$7,068/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.

7

Valley View Elementary School

K-5
0.5 mi away
5

Hubert Howe Bancroft Middle School

6-8
3 mi away
8

Hollywood Senior High School

9-12
2.3 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
3.15%
Total ROI
5.4%
Cash Flow
$-4,614/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
2026-08-25Sold$1,800,000$1,068
2026-07-19Contingent$1,825,000$1,083
2026-07-10Price change$1,825,000$1,083
2026-06-06Listed for sale$1,900,000$1,128
2025-05-14Sold$1,900,000$1,128
2025-04-17Pending sale$1,800,000$1,068
2025-04-14Contingent$1,800,000$1,068
2025-04-11Listed for sale$1,800,000$1,068

Tax History

YearProperty TaxTax Assessment
2026$0$1,938,000
2025$23,217.04$580,956
2024$7,212.72$569,565
2023$7,077.11$558,398
2022$6,780.62$547,450
2021$6,694.23$536,717
2020$6,688.76$531,215
2019$6,688.76$520,800
2018$6,376.65$510,589
2017$6,376.65$500,578
2016$6,238.29$490,764
2015$6,055.53$483,393
2014$5,990.8$473,925
2012$0$462,534
2011$0$453,466
2010$0$450,078
2009$0$451,148
2008$0$442,303
2007$0$433,631
2006$0$425,129
2005$0$425,129
2004$0$408,623
2003$0$401,135
2002$0$393,270
2000$0$259,723
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,666
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: $1,900,000Rent Basis: Observed Comp Model ($7,068/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $950/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.07%

NOI: $39,373/yr

Cash-on-Cash Yield
-18.1%

On $437,000 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.9%

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)-$1,211/mo
Homeowner / Hazard Insurance-$950/mo
Vacancy Reserve (5% of rent)-$353/mo
Repairs & Maintenance (10% of rent)-$707/mo
Property Management (8% of rent)-$565/mo
Total Pure Operating Expenses-$3,787/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,068/mo
Less: Operating Expenses-$3,787/mo
Net Operating Income (NOI)+$3,281/mo
Less: Debt Service (30yr @ 6.75%)-$9,859/mo
Net Cash Flow
$-6,578/mo
$-78,931/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.