13691 Gavina Ave #615 · Los Angeles, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 8/10 · Major
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 6/10 · Moderate
- Hot days now (above 97°F)
- 9 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 7/10 · Major
- Unhealthy air days now
- 13 days/yr
- Unhealthy air days in 30 yrs
- 16 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 +30.0/30.0
- ARV discount +15.0/15.0
- DSCR +10.0/10.0
- 1% rule +9.8/10.0
- Schools +3.6/10.0
- Livability +3.4/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$260,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
Key facts
- Breakfast nook
- Kitchen island
- Grand entry way
Tags
Property features AI
Finance
- Other: Located in Santiago Estates park; Living area from public records; Year built from public records
- Financial info: Monthly land lease payment (seller reported)
- HOA & community: Park community; Mountainous setting; Manager approval required; Pets allowed; Rent (land lease) includes pool
Exterior
- Parking: Attached garage with front entry; 2 garage/parking spaces
- Utilities: Public sewer; District/public water
- Home design: Patio-style home; Single-story; Front entry; Has a view; Mobile home remains on site
- Construction: Shingle roof; Pillar/post/pier foundation
- Exterior features: Open patio; Community pool; Vinyl fencing
Interior
- Kitchen: Kitchen island
- Bedrooms: Primary bedroom (main level)
- Flooring: Laminated floors
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating (furnace); Central cooling
- Interior features: French doors; Formal entry; Walk-in closet; Community spa
- Laundry & utility: Dedicated laundry room
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $260k.
Deal economics
- At list price, monthly cash flow is $2k ($18k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $260k).
- Recommended offer: $252k (3.0% below list) — sets the bar for market timing.
- Cap rate 13.4% 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 flat; 183 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
- At $3,859/mo this rent would consume 47% of the median local household income ($98k/yr) (locally 2559% 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 $2k of loan paydown is wiped out by about $8k 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.
- At projected returns (-3.0% appreciation + 0.0% rent growth), your $73k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 32 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 21y ago; this cycle's ask has dropped $35k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $125k; list at $260k implies a 108% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: severe wildfire risk; extreme-heat days projected 9→25/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 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- 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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.48% ✓
- Cap rate
- 13.35%
- Cash-on-cash
- 25.22%
- DSCR
- 2.12
- GRM
- 5.6
CMA / ARV
- ARV (on-the-fly)
- $315,840
- Comps found
- 6
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 13691 Gavina #609 | 0.00mi | 3/2.0 | 1,624 (-3%) | 1mo | $170,000 | $105 | 94 |
| 13691 Gavina Ave #576 | 0.00mi | 3/2.0 | 1,624 (-3%) | 11mo | $260,000 | $160 | 85 |
| 13691 Gavina #566 | 0.00mi | 3/2.0 | 1,624 (-3%) | 20mo | $305,000 | $188 | 77 |
| 13691 Gavina Ave #418 | 0.00mi | 3/2.0 | 1,540 (-8%) | 15mo | $316,000 | $205 | 74 |
| 13691 Gavina Ave #359 | 0.00mi | 3/2.0 | 1,512 (-10%) | 17mo | $320,000 | $212 | 70 |
| 13691 Gavina #477 | 0.00mi | 3/2.0 | 1,495 (-11%) | 22mo | $235,000 | $157 | 64 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 0.02% rent growth · sell at horizon
- IRR
- 15.6%
- Equity multiple
- 1.60×
- Total profit
- $43,956
- Equity at exit
- $38,767
- IRR
- 22.1%
- Equity multiple
- 2.65×
- Total profit
- $119,842
- Equity at exit
- $22,480
Cash invested: $72,800 (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 91342
- Rents YoY
- 0.0%
- Active inventory
- 183
- Price-to-rent
- 5.6×
Monthly cashflow live
- Estimated rent
- $3,859 high interval (Pro) →
- Mortgage (P&I)
- −$1,363
- Tax from tax record
- −$47 /mo · $566/yr
- Insurance
- −$108
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$810
- Net cashflow
- $1,530
Break-even live
Sensitivity live
| Price | -10% $1,677 | -5% $1,603 | +0% $1,530 | +5% $1,456 | +10% $1,072 |
|---|---|---|---|---|---|
| Rent | -10% $1,225 | -5% $1,377 | +0% $1,530 | +5% $1,682 | +10% $1,835 |
| Rate | -1.0pp $1,661 | -0.5pp $1,596 | base $1,530 | +0.5pp $1,462 | +1.0pp $1,394 |
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
- $65,000
- Closing costs
- $7,800
- 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 6 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 12707 Lazard St Sylmar, CA | 3.0 | 2.0 | 1067 | $3,700 | $3.47 | 44d | 1 | 0.34mi |
| 12727 Shenley St Sylmar, CA | 4.0 | 2.0 | 1631 | $3,795 | $2.33 | 5d | 1 | 0.82mi |
| 13191 Cranston Ave Sylmar, CA | 3.0 | 2.0 | 1469 | $4,250 | $2.89 | 3d | 1 | 0.89mi |
| 13197 Tripoli Ave Sylmar, CA | 3.0 | 2.0 | 1350 | $3,500 | $2.59 | 15d | 1 | 1.01mi |
| 13874 Aults Ave Sylmar, CA | 4.0 | 2.5 | 1300 | $4,250 | $3.27 | 1d | 1 | 1.21mi |
| 13057 Gladstone Ave Sylmar, CA | 4.0 | 2.0 | 1379 | $6,500 | $4.71 | 25d | 1 | 1.42mi |
Listing history 31 events
-
2026-06-18days on market $260,000 Active 32 DOM
-
2026-06-18price $260,000 Active 31 DOM
-
2026-06-17days on market $200,000 Active 31 DOM
-
2026-06-16days on market $200,000 Active 30 DOM
-
2026-06-15days on market $200,000 Active 29 DOM
-
2026-06-13days on market $200,000 Active 27 DOM
-
2026-06-09days on market $200,000 Active 23 DOM
-
2026-06-08days on market $200,000 Active 22 DOM
-
2026-06-07days on market $200,000 Active 21 DOM
-
2026-06-04days on market $200,000 Active 18 DOM
-
2026-06-03days on market $200,000 Active 17 DOM
-
2026-06-02days on market $200,000 Active 16 DOM
-
2026-06-01days on market $200,000 Active 15 DOM
-
2026-05-31days on market $200,000 Active 14 DOM
-
2026-05-17$295,000 Active
-
2020-11-20soldstatus $125,000 Closed Sale 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-11-17status Pending Sale 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-10-28historical Active Under Contract 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-10-23price $125,990 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-10-22status Active 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-08-22status Pending Sale 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-08-18historical Active Under Contract 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-07-10status Pending Sale 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-07-02status Active 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-06-18status Pending Sale 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2020-06-08$119,990 Active 1105-char remark
Show marketing remark (1105 chars)
This cute manufactured home is in the Santiago Estates in the hills of Sylmar. Spacious open floor plan with plenty of living space! This home has 3 bedrooms and 2 full bathrooms. The living room has high vaulted ceilings with wood-like flooring and an extra-large living room with a built-in hutch. The front room kitchen is large with a ton of cabinet space, stainless appliances, and sink and new vinyl flooring. The large master bedroom has a large soaking tub and a separate shower with new vinyl flooring. There is a laundry room inside the home. This home has a side patio area with a patio cover. There is a separate laundry room inside the house. The 2 car garage has direct access to the home with an electric garage door opener. There is a 2-car garage, parking in the driveway, and plenty of parking directly across from the unit. Santiago Estates amenities include 1 pool, 2 spas, basketball, volleyball, and handball courts, picnic areas, and barbeque grills with current monthly space rent of approx $1625 per month. The home has been freshly painted and is waiting for you to call it home!
-
2007-12-04historical
-
2007-10-30price $155,000
-
2007-07-01$160,000
-
2005-08-05soldstatus $145,000
-
2005-06-12$145,000
ⓘ 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
- $566 · $47/mo
- Projected year-2 tax
- $1,976 · $165/mo
- Expected delta
- +$1,410/yr (+$118/mo · 249.3%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 8/10 Severe
- Heat 6/10 Major 9 d/yr ≥97°F today · 25 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 7/10 Severe 13 unhealthy d/yr today · 16 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
- $46,311
- − Mortgage interest
- −$14,564
- − Property taxes
- −$566
- − Insurance
- −$1,300
- − Repairs & maintenance
- −$3,705
- − Management
- −$3,705
- − Depreciation
- −$7,564
- Taxable income
- $14,908
- Est. tax owed @ 24.0%
- −$3,578
- After-tax cash flow
- $14,780/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)
- 93,301
- Household income
- $98,118
- Rent vs Own
- Severe rent burden
- 2559.0
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
- Predominantly Hispanic (74%)
- Race & ethnicity
- Hispanic / Latino 74% Two or more races 23% White 12% Asian 7% Black 3% Native American 2%
- Hispanic origin (detail)
- Mexican 59%
- Common ancestry
- Italian 1%
- Foreign-born
- 36% · Canada, South Korea, Dominican Republic
- Languages at home
- 32% English-only · Spanish 59% Tagalog/Filipino 4% Other Indo-European 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
- ▼ -921.77%
- Current HPI
- 440.1462
- Rent YoY
- ▬ 0.02%
- 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
+103.4% since first listed17 events — show timeline
- 2026-05-17 Listed $295,000 CRMLS
- 2020-11-20 Sold (MLS) $125,000 CRMLS
- 2020-11-17 Pending — CRMLS
- 2020-10-28 Contingent — CRMLS
- 2020-10-23 Price Changed $125,990 CRMLS
- 2020-10-22 Relisted — CRMLS
- 2020-08-22 Pending — CRMLS
- 2020-08-18 Contingent — CRMLS
- 2020-07-10 Pending — CRMLS
- 2020-07-02 Relisted — CRMLS
- 2020-06-18 Pending — CRMLS
- 2020-06-08 Listed $119,990 CRMLS
- 2007-12-04 Listing Removed — CRMLS
- 2007-10-30 Price Changed $155,000 CRMLS
- 2007-07-01 Listed $160,000 CRMLS
- 2005-08-05 Sold (MLS) $145,000 CRMLS
- 2005-06-12 Listed $145,000 CRMLS
Property tax history
+5.1%/yrLatest (2025): $566 · +5.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…