Multi-family
5254 Riverton · Los Angeles, CA
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.18%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 6/10 · Moderate
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 9 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +29.5/30.0
- DSCR +10.0/10.0
- 1% rule +7.5/10.0
- ARV discount +7.5/15.0
- Schools +3.6/10.0
- Livability +3.4/5.0
- Condition / age +2.5/5.0
- Rent growth +2.3/5.0
- Appreciation +0.0/10.0
$2,200,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records
Listing remarks MLS
Pleased to present 5254 Riverton Avenue, A rare RTI development opportunity in the highly desirable North Hollywood's Arts District. The property consists of an 8,109 SF flat LAR3 lot (Tier 3 TOC) with 60’ frontage and 135’ depth. SB-8 exempt. Approved plans for a 4-story, 16,491 Rentable SF apartment building featuring: • 7 one-bedroom / one-bath units (725–825 SF) • 7 large one-bedroom / two-bath units (approx. 970 SF) • 1 large two-bedroom / two-bath unit (approx. 1,000 SF) Unit layouts allow potential conversion of open areas into additional bedroom/den space, enhancing rental upside. Plans include 17 on-site parking spaces. Ownership will deliver with permits ready to issue upon payment of fees — true shovel-ready opportunity. Prime walkable location near retail, dining, and entertainment. Easy access to 101 & 134 Freeways and the nearby Universal/Studio City station with direct service to Downtown Los Angeles. ________________________________________
Key facts
- Flat lar3 lot
- 8,112 sq ft lot
- Listed 120 days
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath multifamily listed at $2.20M.
Deal economics
- At list price, monthly cash flow is $8k ($95k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($28k rent vs $2.20M).
- Recommended offer: $1.94M (12.0% below list) — sets the bar for market timing.
- Cap rate 10.6% vs local median 2.1% in Los Angeles — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 68/100 on livability (#273 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment B; Watch: health & safety C-, schools D+, crime F.
- Los Angeles Unified (urban): math 29% / reading 54% proficiency, ranked #223 of 517 in CA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents soft (-0.9%/yr); 89 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 9d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
- At $27,584/mo this rent would consume 416% of the median local household income ($80k/yr) (locally 5323% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $15k of loan paydown is wiped out by about $66k of value loss. Plan a longer hold.
- Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 121 days — a 12% lower offer ($1.94M) is reasonable based on typical stale-listing flexibility.
- 17 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $1.30M; list at $2.20M implies a 69% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.25% ✓
- Cap rate
- 10.60%
- Cash-on-cash
- 15.39%
- DSCR
- 1.68
- GRM
- 6.6
CMA / ARV
- ARV (median comp)
- $1,120,000
- List price
- $2,200,000
- Delta
- 96.43%
- Verdict
- OVERPRICED
- Comps
- 4 within 2.0 mi
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- 2.9%
- Equity multiple
- 1.11×
- Total profit
- $65,473
- Equity at exit
- $328,027
- IRR
- 9.5%
- Equity multiple
- 1.63×
- Total profit
- $390,965
- Equity at exit
- $190,216
Cash invested: $616,000 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (CITY)
- 0 Strongly Tenant-Friendly
- State California
- 18 Strongly Tenant-Friendly · D+13
- County
- — inherits STATE
- City Los Angeles
- 0 Strongly Tenant-Friendly · D+22
ZIP-level market 91601
- Rents YoY
- -0.9%
- Active inventory
- 89
- Price-to-rent
- 66.5×
Monthly cashflow live
- Estimated rent
- $27,584 high interval (Pro) →
- Mortgage (P&I)
- −$11,537
- Tax from tax record
- −$1,437 /mo · $17,244/yr
- Insurance
- −$917
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$5,793
- Net cashflow
- $7,901
Break-even live
Sensitivity live
| Price | -10% $9,146 | -5% $8,523 | +0% $7,901 | +5% $7,278 | +10% $6,655 |
|---|---|---|---|---|---|
| Rent | -10% $5,722 | -5% $6,811 | +0% $7,901 | +5% $8,990 | +10% $10,080 |
| Rate | -1.0pp $9,009 | -0.5pp $8,460 | base $7,901 | +0.5pp $7,331 | +1.0pp $6,751 |
10-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 10× units | 3 | 2.5 | $27,580 |
| #1 | 3 | 2.5 | $2,758 |
| #2 | 3 | 2.5 | $2,758 |
| #3 | 3 | 2.5 | $2,758 |
| #4 | 3 | 2.5 | $2,758 |
| #5 | 3 | 2.5 | $2,758 |
| #6 | 3 | 2.5 | $2,758 |
| #7 | 3 | 2.5 | $2,758 |
| #8 | 3 | 2.5 | $2,758 |
| #9 | 3 | 2.5 | $2,758 |
| #10 | 3 | 2.5 | $2,758 |
| Total (10 units) | $27,584 | ||
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $550,000
- Closing costs
- $66,000
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 5263 Riverton Ave #3 North Hollywood, CA | 1.0 | 1.0 | 750 | $2,200 | $2.93 | 25d | 1 | 0.06mi |
| 5238 Denny Ave Unit D North Hollywood, CA | 1.0 | 1.0 | 550 | $5,100 | $9.27 | 44d | 1 | 0.06mi |
| 5207 Cartwright Ave North Hollywood, CA | 1.0 | 1.0 | 750 | $2,000 | $2.67 | 44d | 1 | 0.11mi |
| 5142 Denny Ave Unit 7 North Hollywood, CA | 2.0 | 1.0 | 730 | $2,500 | $3.42 | 44d | 1 | 0.14mi |
| 5147 Riverton Ave North Hollywood, CA | 1.0 | 1.0 | 550 | $3,800 | $6.91 | 19d | 1 | 0.16mi |
| 5229 Satsuma Ave Unit 6 North Hollywood, CA | 1.0 | 1.0 | 650 | $1,960 | $3.02 | 44d | 1 | 0.16mi |
| 5229 Satsuma Ave Unit 5 North Hollywood, CA | 1.0 | 1.0 | 640 | $1,960 | $3.06 | 44d | 1 | 0.16mi |
| 10801 Hartsook St North Hollywood, CA | 2.0 | 1.0 | 600 | $4,150 | $6.92 | 44d | 1 | 0.17mi |
| 10809 Hartsook St Unit C North Hollywood, CA | 1.0 | 1.0 | 450 | $3,500 | $7.78 | 19d | 1 | 0.17mi |
| 10809 Hartsook St Unit B North Hollywood, CA | 1.0 | 1.0 | 600 | $3,800 | $6.33 | 19d | 1 | 0.17mi |
| 5331 Cahuenga Blvd Unit 28 North Hollywood, CA | 1.0 | 1.0 | 579 | $1,796 | $3.10 | 25d | 1 | 0.20mi |
| 10822 Otsego St Los Angeles, CA | 1.0–2.0 | 1.0–2.0 | 850 | $2,695 | $3.17 | 8d | 2 | 0.27mi |
| 5248 Auckland Ave Unit 1/2 North Hollywood, CA | 1.0 | 1.0 | 437 | $2,200 | $5.03 | 8d | 1 | 0.27mi |
| 10815 Hesby St Unit 103 North Hollywood, CA | 1.0 | 1.0 | 700 | $2,145 | $3.06 | 6d | 1 | 0.29mi |
| 5251 Vineland Ave North Hollywood, CA | 3.0 | 1.0–2.0 | 891 | $3,028 | $3.40 | 0d | 16 | 0.33mi |
| 11058 Chandler Blvd North Hollywood, CA | 1.0–2.0 | 1.0–2.0 | 843 | $3,843 | $4.56 | 0d | 19 | 0.39mi |
| 11059 McCormick St North Hollywood, CA | 3.0 | 1.0–2.0 | 895 | $3,258 | $3.64 | 0d | 18 | 0.40mi |
| 11011 Otsego St North Hollywood, CA | 3.0 | 1.0–2.0 | 900 | $3,209 | $3.57 | 2d | 6 | 0.41mi |
| 11030 Hartsook St North Hollywood, CA | 1.0–2.0 | 1.0–1.5 | 950 | $2,850 | $3.00 | 6d | 3 | 0.41mi |
| 11035 Otsego St North Hollywood, CA | 1.0 | 1.0 | 750 | $2,222 | $2.96 | 6d | 2 | 0.42mi |
| 4913 Cahuenga Blvd North Hollywood, CA | 1.0 | 1.0 | 450 | $2,050 | $4.56 | 0d | 1 | 0.46mi |
| 5610 Riverton Ave North Hollywood, CA | 1.0 | 1.0 | 400 | $1,850 | $4.62 | 19d | 1 | 0.46mi |
| 11050 Hartsook St North Hollywood, CA | 1.0 | 1.0 | 687 | $2,645 | $3.85 | 0d | 2 | 0.46mi |
| 5225 Blakeslee Ave North Hollywood, CA | 1.0–2.0 | 1.0–2.0 | 797 | $3,042 | $3.81 | 3d | 12 | 0.47mi |
| 11041 Hesby St North Hollywood, CA | 1.0–2.0 | 1.0–2.0 | 1150 | $3,245 | $2.82 | 8d | 3 | 0.47mi |
| 10933 Huston St North Hollywood, CA | 1.0–2.0 | 1.0–2.0 | 839 | $2,800 | $3.34 | 8d | 2 | 0.47mi |
| 5618 Riverton Ave North Hollywood, CA | 1.0 | 1.0 | 600 | $1,950 | $3.25 | 22d | 1 | 0.47mi |
| 11047 Hesby St #7 North Hollywood, CA | 1.0 | 1.0 | 650 | $1,795 | $2.76 | 3d | 1 | 0.48mi |
| 10842 Peach Grove St Unit 1/4 North Hollywood, CA | 1.0 | 1.0 | 650 | $2,429 | $3.74 | 25d | 1 | 0.51mi |
| 5629 Cleon Ave Unit D North Hollywood, CA | 1.0 | 1.0 | 550 | $2,250 | $4.09 | 2d | 1 | 0.52mi |
| 10935 Peach Grove St Apt 7 North Hollywood, CA | 1.0 | 1.0 | 695 | $1,950 | $2.81 | 44d | 1 | 0.52mi |
| 10935 Peach Grove St Unit 01 North Hollywood, CA | 1.0 | 1.0 | 695 | $1,995 | $2.87 | 19d | 1 | 0.52mi |
| 5525 Case Ave North Hollywood, CA | 3.0 | 1.0–2.5 | 920 | $2,823 | $3.07 | 3d | 10 | 0.53mi |
| 5648 Cartwright Ave North Hollywood, CA | 1.0 | 1.0 | 510 | $1,950 | $3.82 | 25d | 1 | 0.53mi |
| 5654 Cartwright Ave North Hollywood, CA | 1.0 | 1.0 | 510 | $1,950 | $3.82 | 25d | 1 | 0.54mi |
| 5630 1/2 Craner Ave North Hollywood, CA | 1.0 | 1.0 | 500 | $2,100 | $4.20 | 0d | 1 | 0.54mi |
| 5077 Lankershim Blvd North Hollywood, CA | 2.0 | 1.0–2.0 | 729 | $3,090 | $4.24 | 0d | 5 | 0.55mi |
| 5416 Fair Ave North Hollywood, CA | 1.0–2.0 | 1.0–2.0 | 867 | $3,501 | $4.04 | 0d | 18 | 0.56mi |
| 10845 Camarillo St Unit 0108 North Hollywood, CA | 1.0 | 1.0 | 550 | $1,895 | $3.45 | 15d | 1 | 0.57mi |
| 5634 Auckland Ave North Hollywood, CA | 1.0 | 1.0 | 700 | $2,095 | $2.99 | 0d | 1 | 0.58mi |
Listing history 50 events
-
2026-06-18days on market $2,200,000 Active 121 DOM
-
2026-06-17days on market $2,200,000 Active 120 DOM
-
2026-06-16days on market $2,200,000 Active 119 DOM
-
2026-06-15days on market $2,200,000 Active 118 DOM
-
2026-06-13days on market $2,200,000 Active 116 DOM
-
2026-06-09days on market $2,200,000 Active 112 DOM
-
2026-06-08days on market $2,200,000 Active 111 DOM
-
2026-06-07days on market $2,200,000 Active 110 DOM
-
2026-06-04days on market $2,200,000 Active 107 DOM
-
2026-06-03days on market $2,200,000 Active 106 DOM
-
2026-06-02days on market $2,200,000 Active 105 DOM
-
2026-06-01days on market $2,200,000 Active 104 DOM
-
2026-05-31days on market $2,200,000 Active 103 DOM
-
2026-02-17$2,200,000 Active 1019-char remark
Show marketing remark (1019 chars)
Pleased to present 5254 Riverton Avenue, A rare RTI development opportunity in the highly desirable North Hollywood's Arts District. The property consists of an 8,109 SF flat LAR3 lot (Tier 3 TOC) with 60’ frontage and 135’ depth. SB-8 exempt. Approved plans for a 4-story, 16,491 Rentable SF apartment building featuring: • 7 one-bedroom / one-bath units (725–825 SF) • 7 large one-bedroom / two-bath units (approx. 970 SF) • 1 large two-bedroom / two-bath unit (approx. 1,000 SF) Unit layouts allow potential conversion of open areas into additional bedroom/den space, enhancing rental upside. Plans include 17 on-site parking spaces. Ownership will deliver with permits ready to issue upon payment of fees — true shovel-ready opportunity. Prime walkable location near retail, dining, and entertainment. Easy access to 101 & 134 Freeways and the nearby Universal/Studio City station with direct service to Downtown Los Angeles. ________________________________________
-
2020-10-15soldstatus $1,300,000 Sold 701-char remark
Show marketing remark (701 chars)
Attention developers & Investors: qualified opportunity zoned development opportunity. Currently a 4-plex with EXPIRED plans to build 10-units on a 8,109 Sq ft lot in NoHo Arts District. Per city, current zoning is R3-1VL. Near the NoHo Metro Station, Arts District and Farmers Market. Build 10 - 3 Bedroom + 2.5 Baths two level units or condos with unit square footage ranging from 1,300-1400 sq. ft. with roof top deck, 4 stories and garage parking for 14 cars or may resubmit plans can build up to 13 units, inclusive of 3 low income units. However, buyer should do their own due-diligence. * * * Note: first photo is an illustration, completed property may different from conceptual photo.
-
2020-10-15soldstatus $1,300,000
Show marketing remark (701 chars)
Attention developers & Investors: qualified opportunity zoned development opportunity. Currently a 4-plex with EXPIRED plans to build 10-units on a 8,109 Sq ft lot in NoHo Arts District. Per city, current zoning is R3-1VL. Near the NoHo Metro Station, Arts District and Farmers Market. Build 10 - 3 Bedroom + 2.5 Baths two level units or condos with unit square footage ranging from 1,300-1400 sq. ft. with roof top deck, 4 stories and garage parking for 14 cars or may resubmit plans can build up to 13 units, inclusive of 3 low income units. However, buyer should do their own due-diligence. * * * Note: first photo is an illustration, completed property may different from conceptual photo.
-
2020-10-02historical
-
2020-09-14status Pending 701-char remark
Show marketing remark (701 chars)
Attention developers & Investors: qualified opportunity zoned development opportunity. Currently a 4-plex with EXPIRED plans to build 10-units on a 8,109 Sq ft lot in NoHo Arts District. Per city, current zoning is R3-1VL. Near the NoHo Metro Station, Arts District and Farmers Market. Build 10 - 3 Bedroom + 2.5 Baths two level units or condos with unit square footage ranging from 1,300-1400 sq. ft. with roof top deck, 4 stories and garage parking for 14 cars or may resubmit plans can build up to 13 units, inclusive of 3 low income units. However, buyer should do their own due-diligence. * * * Note: first photo is an illustration, completed property may different from conceptual photo.
-
2020-09-08price $1,325,000 701-char remark
Show marketing remark (701 chars)
Attention developers & Investors: qualified opportunity zoned development opportunity. Currently a 4-plex with EXPIRED plans to build 10-units on a 8,109 Sq ft lot in NoHo Arts District. Per city, current zoning is R3-1VL. Near the NoHo Metro Station, Arts District and Farmers Market. Build 10 - 3 Bedroom + 2.5 Baths two level units or condos with unit square footage ranging from 1,300-1400 sq. ft. with roof top deck, 4 stories and garage parking for 14 cars or may resubmit plans can build up to 13 units, inclusive of 3 low income units. However, buyer should do their own due-diligence. * * * Note: first photo is an illustration, completed property may different from conceptual photo.
-
2020-08-31$1,285,000 Active 701-char remark
Show marketing remark (701 chars)
Attention developers & Investors: qualified opportunity zoned development opportunity. Currently a 4-plex with EXPIRED plans to build 10-units on a 8,109 Sq ft lot in NoHo Arts District. Per city, current zoning is R3-1VL. Near the NoHo Metro Station, Arts District and Farmers Market. Build 10 - 3 Bedroom + 2.5 Baths two level units or condos with unit square footage ranging from 1,300-1400 sq. ft. with roof top deck, 4 stories and garage parking for 14 cars or may resubmit plans can build up to 13 units, inclusive of 3 low income units. However, buyer should do their own due-diligence. * * * Note: first photo is an illustration, completed property may different from conceptual photo.
-
2020-07-31$1,285,000
-
2019-08-03historical Expired
-
2019-08-03historical
-
2019-06-03Active
-
2019-06-03$1,455,000
-
2019-05-17historical Expired
-
2019-05-17historical
-
2019-05-01Active
-
2019-05-01$1,455,000
-
2018-09-07historical Withdrawn
-
2018-09-07historical
-
2018-08-29price
-
2018-07-31price
-
2018-06-04Active
-
2018-06-04$1,550,000
-
2017-11-30historical
-
2017-11-30historical
-
2017-09-13$1,495,000 Active
-
2017-09-13$1,495,000
-
2016-12-07soldstatus $1,050,000
-
2016-12-07soldstatus $1,050,000 Closed Sale
-
2016-12-07soldstatus $1,050,000 Closed Sale
-
2016-12-07soldstatus $1,050,000
-
2016-12-05historical Active Under Contract
-
2016-12-05historical Active Under Contract
-
2016-11-18price $1,100,000
-
2016-11-18price $1,100,000
-
2016-11-18status Active
-
2016-11-18status Active
-
2016-09-06status Pending Sale
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast CA · Resets to sale price
- Current annual tax
- $17,244 · $1,437/mo
- Projected year-2 tax
- $17,244 · $1,437/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 3/10 Moderate FEMA zone X (unshaded) · 18% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 6/10 Major 7 d/yr ≥97°F today · 23 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 5/10 Major 7 unhealthy d/yr today · 9 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $331,008
- − Mortgage interest
- −$123,234
- − Property taxes
- −$17,244
- − Insurance
- −$11,000
- − Repairs & maintenance
- −$26,481
- − Management
- −$26,481
- − Depreciation
- −$64,000
- Taxable income
- $62,568
- Est. tax owed @ 24.0%
- −$15,016
- After-tax cash flow
- $79,791/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Los Angeles Unified
- NCES district ID
- 0622710
- Math proficiency
- 29% ▼ -4.00%
- Reading proficiency
- 54% ▲ 10.00%
- Median HH income
- $50,403
- Composite
- 35.67/100
- National rank
- #4875
- State rank
- #223 of 517 in CA
Livability — Los Angeles
- Score
- 68/100
- State rank
- #273
- US rank
- #9237
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Los Angeles, CA
- County
- Los Angeles County · 9,444,647 people
- City population
- 3,838,149
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Population (ZIP)
- 36,992
- Household income
- $79,607
- Rent vs Own
- Severe rent burden
- 5323.0
Population outlook (Los Angeles County) Hauer SSP2
- Today (2025)
- 10,940,515 people
- By 2030
- 11,256,481 · +2.9%
- By 2040
- 11,729,929 · +7.2%
- By 2050
- 11,948,407 · +9.2%
- By 2075
- 11,818,114 · +8.0%
- By 2100
- 10,842,928 · -0.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.69)
- Race & ethnicity
- White 43% Hispanic / Latino 33% Two or more races 14% Black 10% Asian 8%
- Hispanic origin (detail)
- Mexican 18% Puerto Rican 1%
- Common ancestry
- Scotch-Irish 3% Romanian 2% Italian 2%
- Foreign-born
- 25% · Canada, China, South Korea
- Languages at home
- 62% English-only · Spanish 25% Other Indo-European 4% Russian/Polish/Slavic 3%
Political lean MEDSL · Los Angeles
- 2024 margin
- Solid D (+32.9) · D 64.8% · R 31.9% · Other 3.3%
- 2008→2024 swing
- -7.4pp toward R · 2008: 40.4pp · 2024: 32.9pp
- All cycles
- 2024: D+32.9 2020: D+44.2 2016: D+48.0 2012: D+40.0 2008: D+40.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -883.97%
- Current HPI
- 446.1574
- Rent YoY
- ▼ -0.89%
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- State GDP YoY
- ▲ 3.21%
- F500 in state
- 116
Industry mix (Fortune 500 HQ in CA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+3392.1% since first listed45 events — show timeline
- 2026-02-17 Listed $2,200,000 CRMLS
- 2020-10-15 Sold (Public Records) $1,300,000 Public Records
- 2020-10-15 Sold (MLS) $1,300,000 TheMLS
- 2020-10-02 Listing Removed — SDMLS
- 2020-09-14 Pending — TheMLS
- 2020-09-08 Price Changed $1,325,000 TheMLS
- 2020-08-31 Listed $1,285,000 TheMLS
- 2020-07-31 Listed $1,285,000 SDMLS
- 2019-08-03 Listing Removed — SDMLS
- 2019-08-03 Delisted — TheMLS
- 2019-06-03 Listed $1,455,000 SDMLS
- 2019-06-03 Listed — TheMLS
- 2019-05-17 Listing Removed — SDMLS
- 2019-05-17 Delisted — TheMLS
- 2019-05-01 Listed $1,455,000 SDMLS
- 2019-05-01 Listed — TheMLS
- 2018-09-07 Listing Removed — SDMLS
- 2018-09-07 Delisted — TheMLS
- 2018-08-29 Price Changed — TheMLS
- 2018-07-31 Price Changed — TheMLS
- 2018-06-04 Listed $1,550,000 SDMLS
- 2018-06-04 Listed — TheMLS
- 2017-11-30 Listing Removed — CRMLS
- 2017-11-30 Listing Removed — SDMLS
- 2017-09-13 Listed $1,495,000 CRMLS
- 2017-09-13 Listed $1,495,000 SDMLS
- 2016-12-07 Sold (MLS) $1,050,000 SDMLS
- 2016-12-07 Sold (MLS) $1,050,000 CRMLS
- 2016-12-07 Sold (MLS) $1,050,000 CRMLS
- 2016-12-07 Sold (MLS) $1,050,000 SDMLS
- 2016-12-05 Contingent — CRMLS
- 2016-12-05 Contingent — CRMLS
- 2016-11-18 Price Changed $1,100,000 CRMLS
- 2016-11-18 Price Changed $1,100,000 CRMLS
- 2016-11-18 Relisted — CRMLS
- 2016-11-18 Relisted — CRMLS
- 2016-09-06 Pending — CRMLS
- 2016-09-06 Pending — CRMLS
- 2016-07-26 Listed $1,250,000 CRMLS
- 2016-07-25 Listed $1,250,000 CRMLS
- 2016-07-22 Listed $1,100,000 SDMLS
- 2016-07-22 Listed $1,100,000 SDMLS
- 2016-02-18 Sold (Public Records) $640,000 Public Records
- 1994-10-13 Sold (Public Records) $128,000 Public Records
- 1977-05-31 Sold (Public Records) $63,000 Public Records
Property tax history
+12.6%/yrLatest (2025): $17,244 · +1.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…