OFF_MARKETRisky Deal14 days on market

3772 Latrobe St

3772 Latrobe St, Los Angeles, CA 90031, Los Angeles, CA 90031
$1,149,000
Zestimate®:$1,154,000$5,000 Under Market

Listing Price

Property image 1
3772 Latrobe St, Los Angeles, CA 90031
Loc: Los Angeles, CA
Days Listed
14
Tax Assessed
$423k
Zestimate®
$1154k
0% Under Valued
Lot Size
6,786 sqft
Rent Estimate
$5,692/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

Glen Alta Elementary School

K-8
0.4 mi away
6

Abraham Lincoln Senior High School

9-12
1.1 mi away
6

Woodrow Wilson Senior High School

9-12
1.6 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
4.47%
Total ROI
12.0%
Cash Flow
$-1,533/mo
DSCR
0.74
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
2026-09-09Sold$1,159,000$694
2026-08-18Pending sale$1,149,000$688
2026-07-24Listed for sale$1,149,000$688

Tax History

YearProperty TaxTax Assessment
2026$0$423,112
2025$5,113.16$414,817
2024$5,041.82$406,685
2023$4,945.01$398,712
2022$4,715.13$390,895
2021$4,649.82$383,232
2020$4,693.01$379,304
2019$4,693.01$371,868
2018$4,470.85$364,577
2017$4,470.85$357,429
2016$4,371.08$350,422
2015$4,258.75$345,160
2014$4,216.43$338,400
2012$0$330,268
2011$0$323,793
2010$0$321,374
2009$0$322,138
2008$0$315,823
2007$0$309,632
2006$0$303,562
2005$0$303,562
2004$0$291,777
2003$0$286,430
2002$0$280,815
2000$0$269,912
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,670
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: $1,149,000Rent Basis: Observed Comp Model ($5,692/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $575/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.70%

NOI: $42,521/yr

Cash-on-Cash Yield
-11.0%

On $264,270 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+39.3%

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)-$264/mo
Homeowner / Hazard Insurance-$575/mo
Vacancy Reserve (5% of rent)-$285/mo
Repairs & Maintenance (10% of rent)-$569/mo
Property Management (8% of rent)-$455/mo
Total Pure Operating Expenses-$2,149/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,692/mo
Less: Operating Expenses-$2,149/mo
Net Operating Income (NOI)+$3,543/mo
Less: Debt Service (30yr @ 6.75%)-$5,962/mo
Net Cash Flow
$-2,419/mo
$-29,022/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.