OFF_MARKETRisky Deal13 days on market

3162 Durand Dr

3162 Durand Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$2,669,000
Zestimate®:$2,564,700

Listing Price

Property image 1
3162 Durand Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
13
Tax Assessed
$1093k
Zestimate®
$2565k
Market Rate
Lot Size
8,982 sqft
Rent Estimate
$7,880/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
1.4 mi away
3

Joseph Le Conte Middle School

6-8
2.2 mi away
8

Hollywood Senior High School

9-12
2.1 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
2.65%
Total ROI
2.9%
Cash Flow
$-7,597/mo
DSCR
0.44
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
2026-06-12Listed for sale$2,669,000$1,092
2026-02-14Listing removed$2,580,000$1,055
2025-10-12Price change$2,580,000$1,055
2025-08-18Listed for sale$2,785,000$1,139
2025-07-10Listing removed$2,795,000$1,143
2025-06-16Price change$2,795,000$1,143
2025-05-12Listed for sale$2,995,000$1,225
2002-01-31Sold$740,000$303
1999-11-23Sold$478,000$196
1995-07-28Sold$365,000$149

Tax History

YearProperty TaxTax Assessment
2025$13,574.93$1,093,182
2024$13,346.78$1,071,748
2023$13,091.61$1,050,735
2022$12,514.95$1,030,133
2021$12,358.21$1,009,936
2020$12,411.67$999,581
2019$12,411.67$979,982
2018$11,842.57$960,767
2017$11,842.57$941,929
2016$11,585.33$923,461
2015$11,282.54$909,591
2014$11,154.77$891,774
2012$0$870,339
2011$0$853,275
2010$0$846,899
2009$0$848,912
2008$0$832,268
2007$0$815,950
2006$0$799,952
2005$0$799,952
2004$0$768,891
2003$0$754,800
2002$0$497,310
2000$0$478,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,445
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: $2,669,000Rent Basis: Observed Comp Model ($7,880/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,335/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.82%

NOI: $48,592/yr

Cash-on-Cash Yield
-19.2%

On $613,870 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-1.6%

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)-$683/mo
Homeowner / Hazard Insurance-$1,335/mo
Vacancy Reserve (5% of rent)-$394/mo
Repairs & Maintenance (10% of rent)-$788/mo
Property Management (8% of rent)-$630/mo
Total Pure Operating Expenses-$3,831/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,880/mo
Less: Operating Expenses-$3,831/mo
Net Operating Income (NOI)+$4,049/mo
Less: Debt Service (30yr @ 6.75%)-$13,849/mo
Net Cash Flow
$-9,800/mo
$-117,594/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.