CashFlowRE
Sign in Sign up
901 N El Centro Ave 5-Plex
B- Composite 66.29
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.6/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$949,995

901 N El Centro Ave · Los Angeles, CA 90038
1 bd · 1.0 ba · 462 sqft · MultiFamily public records · 270 Days on market
Built 1924 4,151 sqft lot $2056/sqft · 268% above area Est $1314k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 5 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

Key facts

  • Recently updated
  • Modernized bathrooms
  • 4,151 sq ft lot

Tags

5 UNIT MULTIFAMILY PROPERTYPRIME HOLLYWOOD LOCATIONRECENTLY UPDATEDMODERNIZED BATHROOMSTWO UNITS DELIVERED VACANTSTRONG INCOME POTENTIAL

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 5 × 1-bed/1-bath units multifamily listed at $950k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive. Per door: $427/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $950k).
  • Recommended offer: $836k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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; 87 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $10,107/mo this rent would consume 197% of the median local household income ($61k/yr) (locally 4038% 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 $7k of loan paydown is wiped out by about $28k 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 270 days — a 12% lower offer ($836k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 25y ago; this cycle's ask has dropped $245k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $277k; list at $950k implies a 243% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — 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 $835,995 (12.0% below list)

Questions for the listing agent

  1. It's been on market 270 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. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.06%
Cap rate
8.99%
Cash-on-cash
9.64%
DSCR
1.43
GRM
7.8

CMA / ARV

ARV (median comp)
$1,314,276
List price
$949,995
Delta
-27.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.67% rent growth · sell at horizon

5-year hold
IRR
-4.2%
Equity multiple
0.84×
Total profit
$-41,276
Equity at exit
$141,647
10-year hold
IRR
2.8%
Equity multiple
1.18×
Total profit
$47,462
Equity at exit
$82,138

Cash invested: $265,999 (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 90038

Rents YoY
0.7%
Active inventory
87
Price-to-rent
39.2×

Monthly cashflow live

Estimated rent
$10,107 high interval (Pro) →
Mortgage (P&I)
$4,982
Tax from tax record
$470 /mo · $5,637/yr
Insurance
$396
HOA
$0
Vacancy / Maint / Mgmt
$2,122
Net cashflow
$2,137

Break-even live

Break-even rent $7,402
Max offer price $949,995
Occupancy floor 74%

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

UnitsBedsBathsEst. rent
Total (5 units) $10,107

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
$237,499
Closing costs
$28,500
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1006 N El Centro Ave Unit 7 Los Angeles, CA 1.0 328 $1,380 $4.21 13d 1 0.16mi
5833 Camerford Ave Unit 04 Los Angeles, CA 1.0 250 $1,195 $4.78 43d 1 0.16mi
626 N Cahuenga Blvd Los Angeles, CA 1.0 1.0 350 $1,700 $4.86 43d 1 0.39mi
6326 Lexington Ave Los Angeles, CA 1.0 250 $1,200 $4.80 2d 1 0.39mi
6212 La Mirada Ave Los Angeles, CA 1.0 213 $1,370 $6.42 3d 6 0.43mi
1245 Vine St Los Angeles, CA 1.0 400 $1,387 $3.47 1d 5 0.48mi
418 N Norton Ave Los Angeles, CA 1.0–4.0 1.0–3.0 815 $1,200 $1.47 18d 3 0.72mi
849 N McCadden Pl Unit 23 Los Angeles, CA 1.0 260 $1,850 $7.12 43d 1 0.73mi
1417 N Bronson Ave Los Angeles, CA 1.0 1.0 550 $1,895 $3.45 11d 3 0.74mi
5637 Virginia Ave Los Angeles, CA 1.0 351 $1,399 $3.99 43d 1 0.81mi
5639 Lexington Ave Los Angeles, CA 4.0 1.0–4.0 725 $1,800 $2.48 24d 8 0.83mi
5654 La Mirada Ave Unit 18 Los Angeles, CA 1.0 1.0 293 $1,500 $5.12 7d 1 0.83mi
6669 De Longpre Ave Los Angeles, CA 1.0–2.0 350 $945 $2.70 24d 2 0.89mi
1600 N Bronson Ave Unit 18 Los Angeles, CA 1.0 350 $1,700 $4.86 43d 1 1.00mi
1600 N Bronson Ave Los Angeles, CA 1.0 300 $1,350 $4.50 43d 1 1.00mi
6731 Leland Way Los Angeles, CA 1.0 400 $1,272 $3.18 22d 2 1.00mi
1410 N Highland Ave Los Angeles, CA 1.0 1.0 250 $1,645 $6.58 1d 8 1.01mi
660 N Oxford Ave Los Angeles, CA 5.0 1.0–4.0 893 $2,160 $2.42 2d 11 1.03mi
5460 Fountain Ave Los Angeles, CA 1.0–5.0 1.0–4.0 925 $1,100 $1.19 18d 10 1.07mi
6762 Hawthorn Ave Los Angeles, CA 1.0 329 $1,895 $5.75 1d 1 1.16mi
1745 Wilcox Ave Los Angeles, CA 2.0 1.0 506 $2,152 $4.25 2d 48 1.16mi
6434 Yucca St Los Angeles, CA 1.0 1.0 444 $1,995 $4.49 1d 9 1.20mi
5525 Harold Way Unit 20 Los Angeles, CA 1.0 370 $1,650 $4.46 43d 1 1.22mi
1733 N Cherokee Ave Los Angeles, CA 1.0 425 $1,599 $3.76 1d 3 1.22mi
1811 Tamarind Ave Los Angeles, CA 2.0 0.5–1.0 393 $1,599 $4.06 22d 8 1.24mi
1830 N Cahuenga Blvd Los Angeles, CA 1.0 368 $1,685 $4.58 3d 4 1.26mi
1732 N Wilton Pl Los Angeles, CA 1.0 184 $1,279 $6.95 43d 1 1.27mi
1830 N Cherokee Ave Los Angeles, CA 1.0 412 $2,012 $4.88 5d 4 1.30mi
1431 N Hobart Blvd Los Angeles, CA 1.0 350 $1,278 $3.65 7d 1 1.31mi
5533 Hollywood Blvd Los Angeles, CA 1.0 421 $1,816 $4.31 1d 19 1.33mi
5400 Carlton Way Los Angeles, CA 1.0 375 $1,411 $3.76 22d 2 1.36mi
4513 Rosewood Ave Unit 2 Los Angeles, CA 1.0 1.0 220 $750 $3.41 43d 1 1.38mi
7050 Hawthorn Ave Los Angeles, CA 4.0 1.0–4.0 892 $2,748 $3.08 14d 29 1.38mi
1926 Whitley Ave Apt 08 Los Angeles, CA 1.0 370 $1,750 $4.73 43d 1 1.39mi
1926 Whitley Ave Apt 10 Los Angeles, CA 1.0 370 $1,849 $5.00 14d 1 1.39mi
2017 Argyle Ave Los Angeles, CA 1.0 350 $1,300 $3.71 1d 1 1.42mi
1963 N Cahuenga Blvd Los Angeles, CA 1.0 210 $1,075 $5.12 1d 1 1.43mi
1772 Orchid Ave Unit 8 Los Angeles, CA 1.0 339 $1,200 $3.54 7d 1 1.43mi
6871 Franklin Ave Los Angeles, CA 1.0 1.0 425 $1,920 $4.52 2d 5 1.48mi
1745 N Orange Dr Los Angeles, CA 1.0 1.0 500 $2,000 $4.00 1d 6 1.48mi

Listing history 37 events

  1. 2026-06-18
    days on market $949,995 Active 270 DOM
  2. 2026-06-17
    days on market $949,995 Active 269 DOM
  3. 2026-06-16
    days on market $949,995 Active 268 DOM
  4. 2026-06-15
    days on market $949,995 Active 267 DOM
  5. 2026-06-13
    days on market $949,995 Active 265 DOM
  6. 2026-06-09
    days on market $949,995 Active 261 DOM
  7. 2026-06-08
    days on market $949,995 Active 260 DOM
  8. 2026-06-07
    days on market $949,995 Active 259 DOM
  9. 2026-06-04
    days on market $949,995 Active 256 DOM
  10. 2026-06-03
    days on market $949,995 Active 255 DOM
  11. 2026-06-02
    days on market $949,995 Active 254 DOM
  12. 2026-06-01
    days on market $949,995 Active 253 DOM
  13. 2026-05-31
    days on market $949,995 Active 252 DOM
  14. 2026-02-06
    price $949,995 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  15. 2026-01-22
    price $930,444 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  16. 2026-01-21
    status Active 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  17. 2025-12-29
    status Pending Sale 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  18. 2025-12-22
    status Active 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  19. 2025-11-17
    status Pending Sale 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  20. 2025-11-11
    price $949,999 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  21. 2025-09-09
    price $1,050,000 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  22. 2025-07-26
    listed $1,195,000 Active 1007-char remark
    Show marketing remark (1007 chars)

    Charming 5-Unit Multifamily Property in Prime Hollywood Location – Value-Add Opportunity! Unlock the potential of this well-maintained 5-unit multifamily property located in the heart of Hollywood, just moments from the iconic Hollywood Strip, major studios, popular restaurants, bars, grocery stores, and the vibrant Larchmont Village. Each unit features 1 bedroom and 1 bathroom, with three units being recently updated with fresh paint, new flooring, and modernized bathrooms. Tenants are responsible for trash, gas, and electricity, while the building covers water only, keeping operating costs low. This property also offers significant upside potential, with expansion possibilities by building upward (buyer to verify), maximizing long-term value in one of LA’s most desirable rental markets. Conveniently located near Larchmont Village, Hancock Park, Melrose, Fairfax, and West Hollywood, this property is a standout investment with strong income potential and development possibilities.

  23. 2023-06-24
    status Active
  24. 2023-06-15
    price $1,199,000
  25. 2023-06-13
    status Active
  26. 2023-06-13
    price $1,999,000
  27. 2023-05-30
    status Pending Sale
  28. 2023-05-25
    price $1,400,000
  29. 2023-04-26
    price $1,299,777
  30. 2023-04-10
    listed $1,400,000 Active
  31. 2002-09-12
    soldstatus $277,000
  32. 2002-09-12
    soldstatus $277,000
  33. 2002-04-22
    historical
  34. 2001-08-16
    listed $299,000
  35. 1989-02-22
    soldstatus $230,000
  36. 1987-05-20
    soldstatus $128,000
  37. 1978-07-18
    soldstatus $72,000

ⓘ 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
$5,637 · $470/mo
Projected year-2 tax
$7,220 · $602/mo
Expected delta
+$1,583/yr (+$132/mo · 28.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥90°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$121,284
− Mortgage interest
−$53,214
− Property taxes
−$5,637
− Insurance
−$4,750
− Repairs & maintenance
−$9,703
− Management
−$9,703
− Depreciation
−$27,636
Taxable income
$10,641
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,554
After-tax cash flow
$23,091/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

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)
27,127
Household income
$61,454
Rent vs Own
91.8% rent · 8.2% own
Severe rent burden
4038.0

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 0.66)
Race & ethnicity
Hispanic / Latino 49% White 31% Two or more races 15% Asian 7% Black 7% Native American 2%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Romanian 2% Scotch-Irish 1% Lithuanian 1%
Foreign-born
39% · Canada, South Korea, Jamaica
Languages at home
44% English-only · Spanish 43% Other Indo-European 4% Tagalog/Filipino 2%

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
▼ -461.01%
Current HPI
349.1001
Rent YoY
▲ 0.67%
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

+1219.4% since first listed
24 events — show timeline
  • 2026-02-06 Price Changed $949,995 CRMLS
  • 2026-01-22 Price Changed $930,444 CRMLS
  • 2026-01-21 Relisted CRMLS
  • 2025-12-29 Pending CRMLS
  • 2025-12-22 Relisted CRMLS
  • 2025-11-17 Pending CRMLS
  • 2025-11-11 Price Changed $949,999 CRMLS
  • 2025-09-09 Price Changed $1,050,000 CRMLS
  • 2025-07-26 Listed $1,195,000 CRMLS
  • 2023-06-24 Relisted CRMLS
  • 2023-06-15 Price Changed $1,199,000 CRMLS
  • 2023-06-13 Relisted CRMLS
  • 2023-06-13 Price Changed $1,999,000 CRMLS
  • 2023-05-30 Pending CRMLS
  • 2023-05-25 Price Changed $1,400,000 CRMLS
  • 2023-04-26 Price Changed $1,299,777 CRMLS
  • 2023-04-10 Listed $1,400,000 CRMLS
  • 2002-09-12 Sold (Public Records) $277,000 Public Records
  • 2002-09-12 Sold (MLS) $277,000 TheMLS
  • 2002-04-22 Delisted TheMLS
  • 2001-08-16 Listed $299,000 TheMLS
  • 1989-02-22 Sold (Public Records) $230,000 Public Records
  • 1987-05-20 Sold (Public Records) $128,000 Public Records
  • 1978-07-18 Sold (Public Records) $72,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $5,637 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…