FOR_SALEExcellent Deal7 days on market

3087 Passmore Dr

3087 Passmore Dr, Los Angeles, CA 90068, Los Angeles, CA 90068
$1,680,000
Zestimate®:$1,658,100

Listing Price

Property image 1
3087 Passmore Dr, Los Angeles, CA 90068
Loc: Los Angeles, CA
Days Listed
7
Zestimate®
$1658k
Market Rate
Lot Size
6,068 sqft
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
0.5 mi away
5

Hubert Howe Bancroft Middle School

6-8
2.9 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
7.37%
Total ROI
26.5%
Cash Flow
$1,821/mo
DSCR
1.21
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
2026-02-27Listing removed$1,995,000$703
2025-12-01Listed for sale$1,995,000$703
2025-11-25Listing removed$1,995,000$703
2025-10-22Price change$1,995,000$703
2025-10-08Listed for sale$2,195,000$773
2025-09-09Listing removed$2,195,000$773
2025-07-31Price change$2,195,000$773
2025-07-14Price change$2,245,000$791
2025-05-02Listed for sale$2,295,000$809
2025-05-02Listing removed$2,495,000$879
2025-02-14Price change$2,495,000$879
2025-01-09Listed for sale$2,650,000$934
2024-12-03Listing removed$2,498,000$880
2024-12-03Price change$2,498,000$880
2024-10-28Listed for sale$2,498,888$881
2024-08-22Listing removed$0
2024-02-29Listed for sale$2,699,000$951
2023-07-16Listing removed$2,385,000$840
2022-06-10Contingent$2,385,000$840
2022-05-31Listed for sale$2,385,000$840
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,838
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: $1,680,000Rent Basis: Modeled Estimate ($13,440/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $840/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.04%

NOI: $101,506/yr

Cash-on-Cash Yield
-0.8%

On $386,400 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.2%

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)-$1,050/mo
Homeowner / Hazard Insurance-$840/mo
Vacancy Reserve (5% of rent)-$672/mo
Repairs & Maintenance (10% of rent)-$1,344/mo
Property Management (8% of rent)-$1,075/mo
Total Pure Operating Expenses-$4,981/mo
Net Investor Cash Flow
Gross Scheduled Rent+$13,440/mo
Less: Operating Expenses-$4,981/mo
Net Operating Income (NOI)+$8,459/mo
Less: Debt Service (30yr @ 6.75%)-$8,717/mo
Net Cash Flow
$-258/mo
$-3,100/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Los Angeles.