Fourplex
1307 W Martin Luther King Jr Blvd · 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 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 6/10 · Moderate
- Hot days now (above 88°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 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
- 7 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1921 — 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
- 1.04% ✓
- 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
- IRR
- -9.3%
- Equity multiple
- 0.66×
- Total profit
- $-84,516
- Equity at exit
- $134,044
- 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
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
4-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 1× unit | 2 | 1 | $2,784 |
| 3× units | 1 | 1 | $6,534 |
| #2 | 1 | 1 | $2,178 |
| #3 | 1 | 1 | $2,178 |
| #4 | 1 | 1 | $2,178 |
| 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $899,000 Active 137 DOM
-
2026-06-17days on market $899,000 Active 136 DOM
-
2026-06-16days on market $899,000 Active 135 DOM
-
2026-06-15days on market $899,000 Active 134 DOM
-
2026-06-13days on market $899,000 Active 132 DOM
-
2026-06-09days on market $899,000 Active 128 DOM
-
2026-06-08days on market $899,000 Active 127 DOM
-
2026-06-07days on market $899,000 Active 126 DOM
-
2026-06-04days on market $899,000 Active 123 DOM
-
2026-06-03days on market $899,000 Active 122 DOM
-
2026-06-02days on market $899,000 Active 121 DOM
-
2026-06-01days on market $899,000 Active 120 DOM
-
2026-05-31days on market $899,000 Active 119 DOM
-
2026-05-13price $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.
-
2026-02-01price $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.
-
2026-02-01$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.
-
2025-12-25historical
-
2025-09-26$1,020,000 Active
-
2025-03-06price
-
2025-02-10Active
-
2021-05-14historical
-
2021-03-19$1,199,000 Active
-
2010-06-15soldstatus $325,000 Closed
-
2010-05-04status Pending
-
2010-04-13status Backup Offers Accepted
-
2010-04-01historical
-
2010-02-10$325,000 Active
-
2009-06-25$399,999
-
2009-02-27historical
-
2009-02-27historical
-
2009-02-26$450,000
-
2008-11-05$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
- 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
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 item | Severity | Est. 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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+83.5% since first listed19 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…