CashFlowRE
Sign in Sign up
1307 W Martin Luther King Jr Blvd Fourplex
C Composite 57.95
Why this score? — see what drove the C 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 +20.3/30.0
  • ARV discount +13.7/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.4/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$899,000

1307 W Martin Luther King Jr Blvd · Los Angeles, CA 90037
20 bd · 16.0 ba · 4,352 sqft · MultiFamily · 137 Days on market
Built 1921 Fair condition 7,875 sqft lot $207/sqft · 14% below area Est $1044k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Come take a look at this quadruplex fixer opportunity offering strong investment potential. The property consists of four units. One unit is a 2-bedroom, 1-bath that has been viewed and features a spacious kitchen with ample cabinet space and an open counter opening to the living area, along with a small bonus walk-in room off the kitchen, suitable for a pantry, office, or storage use. Per Seller, the remaining three 1-bedroom 1-bath units also include a bonus room; however, these units have not been viewed. Buyer to verify all information.

Key facts

  • Spacious kitchen
  • Open counter
  • Ample cabinet space

Tags

SPACIOUS KITCHENAMPLE CABINET SPACEOPEN COUNTERBONUS WALK-IN ROOM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1×2bd/1ba + 3×1bd/1ba units multifamily listed at $899k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $287/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $899k).
  • Recommended offer: $791k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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 rising (+1.7%/yr); 99 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $9,318/mo this rent would consume 194% of the median local household income ($58k/yr) (locally 4200% 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 $6k of loan paydown is wiped out by about $27k 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 137 days — a 12% lower offer ($791k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 18y ago; this cycle's ask is 907981% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $325k; list at $899k implies a 177% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $791,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1921 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.04%
Cap rate
7.83%
Cash-on-cash
5.47%
DSCR
1.24
GRM
8.0

CMA / ARV

ARV (median comp)
$1,043,556
List price
$899,000
Delta
-13.85%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.69% rent growth · sell at horizon

5-year hold
IRR
-9.3%
Equity multiple
0.66×
Total profit
$-84,516
Equity at exit
$134,044
10-year hold
IRR
-1.7%
Equity multiple
0.89×
Total profit
$-27,295
Equity at exit
$77,729

Cash invested: $251,720 (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
LARSO + JCEO 2023; relocation for substantial remodel evictions.

ZIP-level market 90037

Rents YoY
1.7%
Active inventory
99
Price-to-rent
26.9×

Monthly cashflow live

Estimated rent
$9,318 high interval (Pro) →
Mortgage (P&I)
$4,714
Tax est. 1.5%
$1,124 /mo · $13,485/yr
Insurance
$375
HOA
$0
Vacancy / Maint / Mgmt
$1,957
Net cashflow
$1,148

Break-even live

Break-even rent $7,864
Max offer price $899,000
Occupancy floor 83%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $2,784
Total (4 units) $9,318

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
$224,750
Closing costs
$26,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1150 W 38th St Los Angeles, CA 3.0–19.0 3.0–18.5 4527 $24,000 $5.30 1d 9 0.43mi

Listing history 32 events

  1. 2026-06-18
    days on market $899,000 Active 137 DOM
  2. 2026-06-17
    days on market $899,000 Active 136 DOM
  3. 2026-06-16
    days on market $899,000 Active 135 DOM
  4. 2026-06-15
    days on market $899,000 Active 134 DOM
  5. 2026-06-13
    days on market $899,000 Active 132 DOM
  6. 2026-06-09
    days on market $899,000 Active 128 DOM
  7. 2026-06-08
    days on market $899,000 Active 127 DOM
  8. 2026-06-07
    days on market $899,000 Active 126 DOM
  9. 2026-06-04
    days on market $899,000 Active 123 DOM
  10. 2026-06-03
    days on market $899,000 Active 122 DOM
  11. 2026-06-02
    days on market $899,000 Active 121 DOM
  12. 2026-06-01
    days on market $899,000 Active 120 DOM
  13. 2026-05-31
    days on market $899,000 Active 119 DOM
  14. 2026-05-13
    price $899,000 547-char remark
    Show marketing remark (547 chars)

    Come take a look at this quadruplex fixer opportunity offering strong investment potential. The property consists of four units. One unit is a 2-bedroom, 1-bath that has been viewed and features a spacious kitchen with ample cabinet space and an open counter opening to the living area, along with a small bonus walk-in room off the kitchen, suitable for a pantry, office, or storage use. Per Seller, the remaining three 1-bedroom 1-bath units also include a bonus room; however, these units have not been viewed. Buyer to verify all information.

  15. 2026-02-01
    price $999,000 547-char remark
    Show marketing remark (547 chars)

    Come take a look at this quadruplex fixer opportunity offering strong investment potential. The property consists of four units. One unit is a 2-bedroom, 1-bath that has been viewed and features a spacious kitchen with ample cabinet space and an open counter opening to the living area, along with a small bonus walk-in room off the kitchen, suitable for a pantry, office, or storage use. Per Seller, the remaining three 1-bedroom 1-bath units also include a bonus room; however, these units have not been viewed. Buyer to verify all information.

  16. 2026-02-01
    listed $99 Active 547-char remark
    Show marketing remark (547 chars)

    Come take a look at this quadruplex fixer opportunity offering strong investment potential. The property consists of four units. One unit is a 2-bedroom, 1-bath that has been viewed and features a spacious kitchen with ample cabinet space and an open counter opening to the living area, along with a small bonus walk-in room off the kitchen, suitable for a pantry, office, or storage use. Per Seller, the remaining three 1-bedroom 1-bath units also include a bonus room; however, these units have not been viewed. Buyer to verify all information.

  17. 2025-12-25
    historical
  18. 2025-09-26
    listed $1,020,000 Active
  19. 2025-03-06
    price
  20. 2025-02-10
    listed Active
  21. 2021-05-14
    historical
  22. 2021-03-19
    listed $1,199,000 Active
  23. 2010-06-15
    soldstatus $325,000 Closed
  24. 2010-05-04
    status Pending
  25. 2010-04-13
    status Backup Offers Accepted
  26. 2010-04-01
    historical
  27. 2010-02-10
    listed $325,000 Active
  28. 2009-06-25
    listed $399,999
  29. 2009-02-27
    historical
  30. 2009-02-27
    historical
  31. 2009-02-26
    listed $450,000
  32. 2008-11-05
    listed $490,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥88°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$111,816
− Mortgage interest
−$50,358
− Property taxes
−$13,485
− Insurance
−$4,495
− Repairs & maintenance
−$8,945
− Management
−$8,945
− Depreciation
−$26,153
Taxable loss
−$565
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$136
After-tax cash flow
$13,917/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.

Condition & rehab AI · 5 photos

Fair 45/100 Moderate rehab

This quadruplex fixer opportunity offers strong investment potential. The property consists of four units, with one unit featuring a spacious kitchen and a bonus walk-in room. The home is in fair condition with some minor repairs and maintenance needed, particularly in the landscaping and exterior painting.

Repairs flagged

  • Minor Landscaping — The landscaping is minimal and could be improved with some additional plants and landscaping.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Improving the landscaping and curb appeal can enhance the home's visual appeal and potentially increase its value for both resale and rental.
  • Both Paint exterior walls — Painting the exterior walls can improve the home's curb appeal and potentially increase its value for both resale and rental.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · The landscaping is minimal and could be improved with some additional plants and landscaping. Minor $500–3,000
Total estimated repair cost · 1 items $500–3,000

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Improving the landscaping and curb appeal can enhance the home's visual appeal and potentially increase its value for both resale and rental.
  • Both Paint exterior walls — Painting the exterior walls can improve the home's curb appeal and potentially increase its value for both resale and rental.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Amenities A+ Commute A+ Cost of living F Crime F Employment B Housing B- Health & safety C- User ratings C-

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)
65,482
Household income
$57,622
Rent vs Own
77.3% rent · 22.7% own
Severe rent burden
4200.0

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 (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 15% Black 15% Native American 3% White 2% Asian 1%
Hispanic origin (detail)
Mexican 43%
Common ancestry
British 1%
Foreign-born
44% · Canada, South Korea
Languages at home
23% English-only · Spanish 74% Korean 1% French/Haitian/Cajun 1%

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
▼ -639.09%
Current HPI
467.0371
Rent YoY
▲ 1.69%
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

Price history

+83.5% since first listed
19 events — show timeline
  • 2026-05-13 Price Changed $899,000 CRMLS
  • 2026-02-01 Price Changed $999,000 CRMLS
  • 2026-02-01 Listed $99 CRMLS
  • 2025-12-25 Listing Removed CRMLS
  • 2025-09-26 Listed $1,020,000 CRMLS
  • 2025-03-06 Price Changed TheMLS
  • 2025-02-10 Listed TheMLS
  • 2021-05-14 Listing Removed CRMLS
  • 2021-03-19 Listed $1,199,000 CRMLS
  • 2010-06-15 Sold (MLS) $325,000 CRMLS
  • 2010-05-04 Pending CRMLS
  • 2010-04-13 Pending CRMLS
  • 2010-04-01 Listing Removed CRMLS
  • 2010-02-10 Listed $325,000 CRMLS
  • 2009-06-25 Listed $399,999 CRMLS
  • 2009-02-27 Listing Removed CRMLS
  • 2009-02-27 Listing Removed CRMLS
  • 2009-02-26 Listed $450,000 CRMLS
  • 2008-11-05 Listed $490,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…