CashFlowRE
Sign in Sign up
669-,687,651 Weber St 12-Plex
F Composite 31.33
Why this score? — see what drove the F 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).

  • ARV discount +10.9/15.0
  • Cash flow +7.7/30.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • DSCR +1.8/10.0
  • 1% rule +1.1/10.0
  • Appreciation +0.0/10.0

$3,380,000

669-,687,651 Weber St · Pomona, CA 91768
8 bd · 4.0 ba · 3,600 sqft · MultiFamily public records · 67 Days on market
Built 1982 0.69 ac lot $939/sqft · 177% above area Est $3660k · 8% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 12 units. estimate disagrees with records

Listing remarks MLS

Investor’s Dream: Three Contiguous three Fourplexes on a Prime Corner Lot An exceptional opportunity to acquire The Weber Apartments—a well-maintained, 12-unit multifamily portfolio in the heart of Pomona. This rare, value-add offering includes three contiguous fourplexes, each on its own parcel, totaling approximately 30,284 SF of land and 10,800 rentable SF. Each building features four spacious 2-bedroom, 1-bath units (approx. 900 SF per unit), all individually metered for gas and electricity. The property offers ample parking with total around 36-40 parking spaces. (12 garages and 24+4 surface parking spaces. ) Additional amenities include two community laundry rooms, a large storage area, and secure perimeter fencing (iron and stucco) surrounding the corner lot. Built in 1982, this asset is ideal for investors seeking long-term stability with substantial upside through interior renovations and rent optimization. All lease current is Month to Month Lease. Strategically located near schools, public transportation, shopping centers, and major freeways, The Weber Apartments combine strong fundamentals with significant potential for growth.

Key facts

  • Large storage area
  • Ample parking
  • Prime corner lot

Tags

PRIME CORNER LOT12 UNIT MULTIFAMILY PORTFOLIOTHREE CONTIGUOUS FOURPLEXESAMPLE PARKINGCOMMUNITY LAUNDRY ROOMSLARGE STORAGE AREA

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 12 × 1-bed/?-bath units multifamily listed at $3.38M.

Deal economics

  • At list price, monthly cash flow is $-4k ($-47k/yr) — negative. Per door: $-327/mo.
  • To cash-flow at today's rent, offer at most $2.69M (20.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $2.05M (39.5% below list).
  • Recommended offer: $2.05M (39.5% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 2.7% in Pomona — 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 58/100 on livability (#676 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+; Watch: schools D, crime F, amenities F.
  • Pomona Unified (suburban): math 12% / reading 31% proficiency, ranked #444 of 517 in CA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 60 active listings in the ZIP; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $20,452/mo this rent would consume 323% of the median local household income ($76k/yr) (locally 1403% 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 $23k of loan paydown is wiped out by about $101k 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 67 days — a 6% lower offer ($3.18M) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y 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.
  • Current owner paid $872k; list at $3.38M implies a 288% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $2,045,200 (39.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 39% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.61%
Cap rate
4.90%
Cash-on-cash
-4.97%
DSCR
0.78
GRM
13.8

CMA / ARV

ARV (median comp)
$3,660,182
List price
$3,380,000
Delta
-7.65%
Verdict
FAIR
Comps
2 within 2.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
678 Del Rosa Pl 0.13mi 8/4.0 3,600 (0%) 20mo $1,100,000 $306 77
871 W Wilson 0.43mi 9/5.0 (+1) 3,307 (-8%) 6mo $1,250,000 $378 52
610 Fillmore Pl 0.34mi 9/5.0 (+1) 3,955 (+10%) 9mo $1,275,000 $322 51

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-24.8%
Equity multiple
0.16×
Total profit
$-799,160
Equity at exit
$503,969
10-year hold
IRR
-20.8%
Equity multiple
-0.08×
Total profit
$-1,024,420
Equity at exit
$292,241

Cash invested: $946,400 (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 91768

Active inventory
60
Price-to-rent
165.3×

Monthly cashflow live

Estimated rent
$20,452 medium interval (Pro) →
Mortgage (P&I)
$17,725
Tax from tax record
$945 /mo · $11,339/yr
Insurance
$1,408
HOA
$0
Vacancy / Maint / Mgmt
$4,295
Net cashflow
$-3,921

Break-even live

Break-even rent $25,416
Max offer price $2,687,290
Occupancy floor

Sensitivity live

Price -10% $-2,008 -5% $-2,965 +0% $-3,921 +5% $-4,878 +10% $-5,835
Rent -10% $-5,537 -5% $-4,729 +0% $-3,921 +5% $-3,113 +10% $-2,306
Rate -1.0pp $-2,219 -0.5pp $-3,062 base $-3,921 +0.5pp $-4,797 +1.0pp $-5,688

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

UnitsBedsBathsEst. rent
Total (12 units) $20,452

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
$845,000
Closing costs
$101,400
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.

Listing history 29 events

  1. 2026-06-21
    days on market $3,380,000 Active 67 DOM
  2. 2026-06-18
    days on market $3,380,000 Active 64 DOM
  3. 2026-06-17
    days on market $3,380,000 Active 63 DOM
  4. 2026-06-16
    days on market $3,380,000 Active 62 DOM
  5. 2026-06-15
    days on market $3,380,000 Active 61 DOM
  6. 2026-06-13
    days on market $3,380,000 Active 59 DOM
  7. 2026-06-13
    days on market $3,380,000 Active 58 DOM
  8. 2026-06-09
    days on market $3,380,000 Active 55 DOM
  9. 2026-06-08
    days on market $3,380,000 Active 54 DOM
  10. 2026-06-07
    days on market $3,380,000 Active 53 DOM
  11. 2026-06-04
    days on market $3,380,000 Active 50 DOM
  12. 2026-06-03
    days on market $3,380,000 Active 49 DOM
  13. 2026-06-02
    days on market $3,380,000 Active 48 DOM
  14. 2026-06-01
    days on market $3,380,000 Active 47 DOM
  15. 2026-05-31
    days on market $3,380,000 Active 46 DOM
  16. 2026-04-15
    listed $3,380,000 Active 1170-char remark
    Show marketing remark (1170 chars)

    Investor’s Dream: Three Contiguous three Fourplexes on a Prime Corner Lot An exceptional opportunity to acquire The Weber Apartments—a well-maintained, 12-unit multifamily portfolio in the heart of Pomona. This rare, value-add offering includes three contiguous fourplexes, each on its own parcel, totaling approximately 30,284 SF of land and 10,800 rentable SF. Each building features four spacious 2-bedroom, 1-bath units (approx. 900 SF per unit), all individually metered for gas and electricity. The property offers ample parking with total around 36-40 parking spaces. (12 garages and 24+4 surface parking spaces. ) Additional amenities include two community laundry rooms, a large storage area, and secure perimeter fencing (iron and stucco) surrounding the corner lot. Built in 1982, this asset is ideal for investors seeking long-term stability with substantial upside through interior renovations and rent optimization. All lease current is Month to Month Lease. Strategically located near schools, public transportation, shopping centers, and major freeways, The Weber Apartments combine strong fundamentals with significant potential for growth.

  17. 2025-09-30
    historical
  18. 2025-08-05
    price $3,300,000
  19. 2025-04-25
    listed $3,600,000 Active
  20. 2014-11-26
    soldstatus $871,500
  21. 2008-12-23
    historical
  22. 2008-04-22
    listed $695,000
  23. 2008-03-15
    historical
  24. 2007-03-20
    listed $700,000
  25. 2006-10-01
    historical
  26. 2006-04-10
    listed $700,000
  27. 2005-05-23
    soldstatus $485,000
  28. 1985-06-28
    soldstatus $132,000
  29. 1982-11-03
    soldstatus $202,000

ⓘ 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
$11,339 · $945/mo
Projected year-2 tax
$25,688 · $2,141/mo
Expected delta
+$14,349/yr (+$1,196/mo · 126.5%)

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

Climate risk First Street

  • 🌊 Flood 2/10 Low FEMA zone X (unshaded) · 3% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 17 unhealthy d/yr today · 21 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
$245,424
− Mortgage interest
−$189,333
− Property taxes
−$11,339
− Insurance
−$16,900
− Repairs & maintenance
−$19,634
− Management
−$19,634
− Depreciation
−$98,327
Taxable loss
−$109,743
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$26,338
After-tax cash flow
$-20,717/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
Pomona Unified
NCES district ID
0631320
Math proficiency
12% ▼ -15.00%
Reading proficiency
31% ▼ -10.00%
Median HH income
$54,839
Composite
19.54/100
National rank
#8761
State rank
#444 of 517 in CA

Livability — Pomona

Score
58/100
State rank
#676
US rank
#20782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pomona, CA
County
Los Angeles County · 9,444,647 people
City population
152,679
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
34,200
Household income
$76,041
Rent vs Own
44.9% rent · 55.1% own
Severe rent burden
1403.0

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 19% White 11% Asian 8% Black 4% Native American 4%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Italian 1% Iranian 1% Lithuanian 1%
Foreign-born
31% · Canada, Vietnam, China
Languages at home
37% English-only · Spanish 54% Chinese 2% Vietnamese 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
▼ -784.48%
Current HPI
425.8176
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

+1573.3% since first listed
14 events — show timeline
  • 2026-04-15 Listed $3,380,000 CRMLS
  • 2025-09-30 Listing Removed CRMLS
  • 2025-08-05 Price Changed $3,300,000 CRMLS
  • 2025-04-25 Listed $3,600,000 CRMLS
  • 2014-11-26 Sold (Public Records) $871,500 Public Records
  • 2008-12-23 Listing Removed CRMLS
  • 2008-04-22 Listed $695,000 CRMLS
  • 2008-03-15 Listing Removed CRMLS
  • 2007-03-20 Listed $700,000 CRMLS
  • 2006-10-01 Listing Removed CRMLS
  • 2006-04-10 Listed $700,000 CRMLS
  • 2005-05-23 Sold (Public Records) $485,000 Public Records
  • 1985-06-28 Sold (Public Records) $132,000 Public Records
  • 1982-11-03 Sold (Public Records) $202,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $11,339 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…