FOR_SALEExcellent Deal45 days on market

3001 Passmore Dr

3001 Passmore Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$3,950,000

Listing Price

Property image 1
3001 Passmore Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
45
Tax Assessed
$3236k
Lot Size
0.69 acres
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
0.4 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.8 mi away
8

Hollywood Senior High School

9-12
2 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
7.63%
Total ROI
27.8%
Cash Flow
$5,131/mo
DSCR
1.26
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
2026-07-24Listed for sale$3,950,000$894
2016-01-21Sold$2,680,000$607
2015-11-20Listed for sale$2,695,000$610
2014-05-28Sold$1,865,018$422
2014-04-28Listed for sale$1,699,000$385
2007-01-23Sold$1,810,000$410
2000-06-20Sold$1,150,000$260

Tax History

YearProperty TaxTax Assessment
2026$0$3,236,022
2025$38,280.66$3,172,571
2024$37,824.33$3,110,364
2023$37,164.2$3,049,377
2022$35,452.84$2,989,586
2021$35,028.11$2,930,968
2020$35,323.28$2,900,915
2019$35,323.28$2,844,035
2018$33,757.14$2,788,271
2017$33,757.14$2,733,600
2016$33,017.49$1,931,270
2015$23,421.84$1,902,262
2014$24,800.53$2,000,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
6
Sq Ft
4,416
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: $3,950,000Rent Basis: Modeled Estimate ($31,600/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,975/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.18%

NOI: $244,014/yr

Cash-on-Cash Yield
-0.2%

On $908,500 invested

DSCR Ratio
0.99x

Negative debt coverage

5-Yr Leveraged ROI
+93.1%

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)-$2,023/mo
Homeowner / Hazard Insurance-$1,975/mo
Vacancy Reserve (5% of rent)-$1,580/mo
Repairs & Maintenance (10% of rent)-$3,160/mo
Property Management (8% of rent)-$2,528/mo
Total Pure Operating Expenses-$11,266/mo
Net Investor Cash Flow
Gross Scheduled Rent+$31,600/mo
Less: Operating Expenses-$11,266/mo
Net Operating Income (NOI)+$20,334/mo
Less: Debt Service (30yr @ 6.75%)-$20,496/mo
Net Cash Flow
$-161/mo
$-1,935/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.