FOR_SALERisky Deal122 days on market

2657 Larmar Rd

2657 Larmar Rd, Los Angeles, CA 90068, Los Angeles, CA 90068
$8,995,000
Zestimate®:$9,947,700$952,700 Under Market

Listing Price

Property image 1
2657 Larmar Rd, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
122
Tax Assessed
$2292k
Zestimate®
$9948k
10% Under Valued
Lot Size
0.25 acres
Rent Estimate
$8,018/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
0.7 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.1 mi away
8

Hollywood Senior High School

9-12
1.3 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
0.55%
Total ROI
-7.6%
Cash Flow
$-48,244/mo
DSCR
0.09
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
2026-05-29Price change$10,495,000$2,099
2026-05-15Listed for sale$11,500,000$2,300
2016-11-30Sold$1,975,000$395
2016-11-02Pending sale$1,995,000$399
2016-09-19Price change$1,995,000$399
2016-08-08Listed for sale$2,145,000$429
2002-06-27Sold$1,065,000$213
1996-11-01Sold$485,000$97

Tax History

YearProperty TaxTax Assessment
2025$27,946.71$2,292,150
2024$27,512.43$2,247,207
2023$26,981.04$2,203,145
2022$25,753.4$2,159,947
2021$25,444.52$2,117,596
2020$25,640.66$2,095,884
2019$25,640.66$2,054,789
2018$24,450.26$2,014,500
2017$24,450.26$1,975,000
2016$23,918.5$1,329,044
2015$16,043.48$1,309,081
2014$15,858.02$1,283,439
2012$0$1,252,589
2011$0$1,228,030
2010$0$1,218,853
2009$0$1,221,750
2008$0$1,197,795
2007$0$1,174,309
2006$0$1,151,284
2005$0$1,151,284
2004$0$1,106,580
2003$0$1,086,300
2002$0$534,705
2000$0$513,943
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
5
Sq Ft
5,000
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: $8,995,000Rent Basis: Observed Comp Model ($8,018/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $4,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.03%

NOI: $2,919/yr

Cash-on-Cash Yield
-26.9%

On $2,068,850 invested

DSCR Ratio
0.01x

Negative debt coverage

5-Yr Leveraged ROI
+-40.5%

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)-$1,433/mo
Homeowner / Hazard Insurance-$4,498/mo
Vacancy Reserve (5% of rent)-$401/mo
Repairs & Maintenance (10% of rent)-$802/mo
Property Management (8% of rent)-$641/mo
Total Pure Operating Expenses-$7,775/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,018/mo
Less: Operating Expenses-$7,775/mo
Net Operating Income (NOI)+$243/mo
Less: Debt Service (30yr @ 6.75%)-$46,673/mo
Net Cash Flow
$-46,430/mo
$-557,158/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.