CashFlowRE
Sign in Sign up
6905 Compton Triplex
C Composite 59.89
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$690,000

6905 Compton · Florence-Graham, CA 90001
1 bd · 1.0 ba · 440 sqft · MultiFamily public records · 176 Days on market
Built 1923 2,314 sqft lot $1568/sqft · 243% above area Est $603k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

SAVVY BUYERS WANTED ! * * * Permitted 3 Unit Property - Bungalow Style - Full of Character, with Storage area inside units. Gorgeous Entry ways , Laminated and Tile Flooring. Access and plenty of parking from Street and Alley. Well Maintained Units. Excellent Appeal . Great for Owner Occupied ( * live in one , rent out the other units ) -or- an excellent INVESTMENT Rental Property. Exceptional Value. Centrally Located, minutes to DownTown. Freeway close to 105fwy & 110fwy for easy commutes.

Key facts

  • Centrally located
  • Bungalow style
  • 2,314 sq ft lot

Tags

PERMITTED 3 UNIT PROPERTYBUNGALOW STYLESTORAGE AREA INSIDE UNITSACCESS AND PLENTY OF PARKINGWELL MAINTAINED UNITSCENTRALLY LOCATED

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 3 × 3-bed/3.0-bath units multifamily listed at $690k.

Deal economics

  • At list price, monthly cash flow is $3k ($32k/yr) — positive. Per door: $898/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $690k).
  • Recommended offer: $607k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 4.4% in Florence-Graham — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 52 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $8,842/mo this rent would consume 175% of the median local household income ($61k/yr) (locally 2573% 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 $5k of loan paydown is wiped out by about $21k 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 + 3.0% rent growth), your $193k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 176 days — a 12% lower offer ($607k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 9y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1923 — 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 $607,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 176 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 1923 — 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. 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.
  8. 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.
  9. 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
1.28%
Cap rate
10.98%
Cash-on-cash
16.73%
DSCR
1.74
GRM
6.5

CMA / ARV

ARV (median comp)
$603,041
List price
$690,000
Delta
14.42%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
7.9%
Equity multiple
1.31×
Total profit
$59,620
Equity at exit
$102,881
10-year hold
IRR
17.1%
Equity multiple
2.41×
Total profit
$272,216
Equity at exit
$59,659

Cash invested: $193,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 90001

Active inventory
52
Price-to-rent
19.5×

Monthly cashflow live

Estimated rent
$8,842 high interval (Pro) →
Mortgage (P&I)
$3,618
Tax from tax record
$385 /mo · $4,621/yr
Insurance
$288
HOA
$0
Vacancy / Maint / Mgmt
$1,857
Net cashflow
$2,694

Break-even live

Break-even rent $5,432
Max offer price $690,000
Occupancy floor 65%

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

UnitsBedsBathsEst. rent
Total (3 units) $8,842

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
$172,500
Closing costs
$20,700
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1642 E Florence Ave Los Angeles, CA 2.0 1.0 550 $1,924 $3.50 24d 3 0.28mi
2226 Zoe Ave Unit B Huntington Park, CA 1.0 320 $1,680 $5.25 15d 1 0.95mi

Listing history 29 events

  1. 2026-06-18
    days on market $690,000 Active 176 DOM
  2. 2026-06-17
    days on market $690,000 Active 175 DOM
  3. 2026-06-16
    days on market $690,000 Active 174 DOM
  4. 2026-06-15
    days on market $690,000 Active 173 DOM
  5. 2026-06-13
    days on market $690,000 Active 171 DOM
  6. 2026-06-09
    days on market $690,000 Active 167 DOM
  7. 2026-06-08
    days on market $690,000 Active 166 DOM
  8. 2026-06-07
    days on market $690,000 Active 165 DOM
  9. 2026-06-04
    days on market $690,000 Active 162 DOM
  10. 2026-06-03
    days on market $690,000 Active 161 DOM
  11. 2026-06-02
    days on market $690,000 Active 160 DOM
  12. 2026-06-01
    days on market $690,000 Active 159 DOM
  13. 2026-05-31
    days on market $690,000 Active 158 DOM
  14. 2026-04-17
    status Active 511-char remark
    Show marketing remark (511 chars)

    SAVVY BUYERS WANTED ! * * * Permitted 3 Unit Property - Bungalow Style - Full of Character, with Storage area inside units. Gorgeous Entry ways , Laminated and Tile Flooring. Access and plenty of parking from Street and Alley. Well Maintained Units. Excellent Appeal . Great for Owner Occupied ( * live in one , rent out the other units ) -or- an excellent INVESTMENT Rental Property. Exceptional Value. Centrally Located, minutes to DownTown. Freeway close to 105fwy & 110fwy for easy commutes.

  15. 2025-12-23
    listed $690,000 Active 511-char remark
    Show marketing remark (511 chars)

    SAVVY BUYERS WANTED ! * * * Permitted 3 Unit Property - Bungalow Style - Full of Character, with Storage area inside units. Gorgeous Entry ways , Laminated and Tile Flooring. Access and plenty of parking from Street and Alley. Well Maintained Units. Excellent Appeal . Great for Owner Occupied ( * live in one , rent out the other units ) -or- an excellent INVESTMENT Rental Property. Exceptional Value. Centrally Located, minutes to DownTown. Freeway close to 105fwy & 110fwy for easy commutes.

  16. 2018-08-15
    status Pending Sale
  17. 2018-05-31
    historical
  18. 2018-05-01
    historical Active Under Contract
  19. 2018-04-28
    historical
  20. 2018-03-01
    listed $450,000 Active
  21. 2018-03-01
    listed $450,000
  22. 2018-02-28
    historical
  23. 2018-02-28
    historical
  24. 2018-02-27
    listed $450,000 Active
  25. 2018-02-27
    listed $450,000
  26. 2018-02-27
    historical
  27. 2018-02-27
    historical
  28. 2017-02-17
    listed $450,000 Active
  29. 2017-02-17
    listed $450,000

ⓘ 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
$4,621 · $385/mo
Projected year-2 tax
$5,244 · $437/mo
Expected delta
+$623/yr (+$52/mo · 13.5%)

ⓘ 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 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 9 unhealthy d/yr today · 9 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$106,104
− Mortgage interest
−$38,651
− Property taxes
−$4,621
− Insurance
−$3,450
− Repairs & maintenance
−$8,488
− Management
−$8,488
− Depreciation
−$20,073
Taxable income
$22,332
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,360
After-tax cash flow
$26,970/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 — Florence-Graham

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Florence-Graham, CA
County
Los Angeles County · 9,444,647 people
City population
56,189
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
56,189
Household income
$60,767
Rent vs Own
66.4% rent · 33.6% own
Severe rent burden
2573.0

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 (91%)
Race & ethnicity
Hispanic / Latino 91% Two or more races 29% Black 7% Native American 3%
Hispanic origin (detail)
Mexican 74%
Foreign-born
40% · Canada
Languages at home
16% English-only · Spanish 83%

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
▼ -558.17%
Current HPI
447.307
Rent YoY
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

+53.3% since first listed
16 events — show timeline
  • 2026-04-17 Relisted CRMLS
  • 2025-12-23 Listed $690,000 CRMLS
  • 2018-08-15 Pending CRMLS
  • 2018-05-31 Listing Removed SDMLS
  • 2018-05-01 Contingent CRMLS
  • 2018-04-28 Listing Removed CRMLS
  • 2018-03-01 Listed $450,000 SDMLS
  • 2018-03-01 Listed $450,000 CRMLS
  • 2018-02-28 Listing Removed SDMLS
  • 2018-02-28 Listing Removed CRMLS
  • 2018-02-27 Listing Removed SDMLS
  • 2018-02-27 Listing Removed CRMLS
  • 2018-02-27 Listed $450,000 SDMLS
  • 2018-02-27 Listed $450,000 CRMLS
  • 2017-02-17 Listed $450,000 CRMLS
  • 2017-02-17 Listed $450,000 SDMLS

Property tax history

+2.1%/yr

Latest (2025): $4,621 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…