FOR_SALERisky Deal20 days on market

3875 Middlebury St

3875 Middlebury St, Los Angeles, CA 90004, Los Angeles, CA 90004
$699,000
Zestimate®:$680,700

Listing Price

Property image 1
3875 Middlebury St, Los Angeles, CA 90004
Loc: Los Angeles, CA
Days Listed
20
Tax Assessed
$450k
Zestimate®
$681k
Market Rate
Lot Size
2,004 sqft
Rent Estimate
$2,644/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

Dayton Heights Elementary School

K-5
0.2 mi away
6

Thomas Starr King Middle School

6-8
1.2 mi away
8

John Marshall 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
4.18%
Total ROI
10.6%
Cash Flow
$-1,101/mo
DSCR
0.69
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
2026-08-13Price change$698,000$1,046
2026-07-28Price change$699,000$1,048
2026-07-26Price change$899,000$1,348
2026-06-19Listed for sale$699,000$1,048
2025-10-15Sold$400,000$600
2025-09-15Pending sale$399,000$598
2025-08-09Contingent$399,000$598
2025-08-06Listed for sale$399,000$598

Tax History

YearProperty TaxTax Assessment
2026$0$450,000
2025$489.88$33,759
2024$472.47$33,098
2023$464.61$32,450
2022$443.57$31,814
2021$433.63$31,191
2020$433.37$30,872
2019$433.37$30,267
2018$388.21$29,674
2017$388.21$29,093
2016$376.87$28,524
2015$359.83$28,097
2014$362.93$27,547
2012$0$26,887
2011$0$26,361
2010$0$26,165
2009$0$26,229
2008$0$25,715
2007$0$25,212
2006$0$24,719
2005$0$24,719
2004$0$23,761
2003$0$23,327
2002$0$22,870
2000$0$21,984
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
667
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: $699,000Rent Basis: Observed Comp Model ($2,644/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.41%

NOI: $16,856/yr

Cash-on-Cash Yield
-16.6%

On $160,770 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.3%

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)-$281/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$264/mo
Property Management (8% of rent)-$212/mo
Total Pure Operating Expenses-$1,239/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,644/mo
Less: Operating Expenses-$1,239/mo
Net Operating Income (NOI)+$1,405/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-2,222/mo
$-26,668/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.