OFF_MARKETGood Deal6 days on market

3120 W 43rd Pl

3120 W 43rd Pl, Los Angeles, CA 90008, Los Angeles, CA 90008

$699,000

Zestimate®:$707,700$8,700 Under Market

Listing Price

3120 W 43rd Pl, Los Angeles, CA 90008

Loc: Los Angeles, CA

Days Listed

Zestimate®

$708k

1% Under Valued

Lot Size

4,557 sqft

Rent Estimate

$3,829/mo

Est. Cash Flow base

Type

condo

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.

Forty-Second Street Elementary School

K-5

0.3 mi away

Audubon Middle School

6-8

0.3 mi away

Crenshaw Science, Technology, Engineering, Math And Medicine Magnet

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

7.27%

Total ROI

26.0%

Cash Flow

$699/mo

DSCR

1.20

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

Date	Event	Price	Price/sqft
2026-09-11	Sold	$695,000	$426
2026-09-08	Pending sale	$699,000	$428
2026-08-14	Contingent	$699,000	$428
2026-07-21	Listed for sale	$699,000	$428

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,633

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 ($3,829/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $350/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.71%

NOI: $25,937/yr

Cash-on-Cash Yield

-10.9%

On $160,770 invested

DSCR Ratio

0.60x

Negative debt coverage

5-Yr Leveraged ROI

+39.5%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$437/mo

Homeowner / Hazard Insurance-$350/mo

Vacancy Reserve (5% of rent)-$191/mo

Repairs & Maintenance (10% of rent)-$383/mo

Property Management (8% of rent)-$306/mo

Total Pure Operating Expenses-$1,668/mo

Net Investor Cash Flow

Gross Scheduled Rent+$3,829/mo

Less: Operating Expenses-$1,668/mo

Net Operating Income (NOI)+$2,161/mo

Less: Debt Service (30yr @ 6.75%)-$3,627/mo

Net Cash Flow

$-1,466/mo

$-17,586/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.