CashFlowRE
Sign in Sign up
901 S 6th Ave
C+ Composite 63.25
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.7/15.0
  • Appreciation +0.0/10.0

$230,000

901 S 6th Ave · Hacienda Heights, CA 91745
3 bd · 4.0 ba · 9,282 sqft · Land public records · 84 Days on market
Built 1973 $25/sqft · 82% below area Est $200k · 15% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bed, 2 baths with office that is being use as a bedroom. New roof, new exterior paint and new interior paint. House is ready to move in. Large master bedrrom with attached master bath. This house will fit a good size family. Large living room/ dinning room. Sliding door leads to large deck. rental space is $1326.65. All buyers must be qualify with mobile home park.

Key facts

  • 3 garage spots
  • Community pool
  • Built 1973

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-bed/4.0-bath land listed at $230k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% vs local median 2.4% in Hacienda Heights — 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 57/100 on livability (#732 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, commute A; Watch: crime C-, amenities F, cost of living F.
  • Hacienda La Puente Unified (suburban): math 41% / reading 55% proficiency, ranked #443 of 1,400 in CA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.0%/yr); 124 active listings in the ZIP; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($109k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 + 1.0% rent growth), your $64k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y 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 $165k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $216,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.69%
Cap rate
13.98%
Cash-on-cash
27.47%
DSCR
2.22
GRM
4.9

CMA / ARV

ARV (median comp)
$199,670
List price
$230,000
Delta
15.19%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.02% rent growth · sell at horizon

5-year hold
IRR
19.3%
Equity multiple
1.76×
Total profit
$49,093
Equity at exit
$34,294
10-year hold
IRR
26.2%
Equity multiple
3.08×
Total profit
$133,996
Equity at exit
$19,886

Cash invested: $64,400 (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 91745

Rents YoY
1.0%
Active inventory
124
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$3,878 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax est. 1.5%
$288 /mo · $3,450/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$814
Net cashflow
$1,474

Break-even live

Break-even rent $2,012
Max offer price $230,000
Occupancy floor 57%

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
$57,500
Closing costs
$6,900
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 34 events

  1. 2026-06-18
    days on market $230,000 Active 84 DOM
  2. 2026-06-17
    days on market $230,000 Active 83 DOM
  3. 2026-06-16
    days on market $230,000 Active 82 DOM
  4. 2026-06-15
    days on market $230,000 Active 81 DOM
  5. 2026-06-13
    days on market $230,000 Active 79 DOM
  6. 2026-06-09
    days on market $230,000 Active 75 DOM
  7. 2026-06-08
    days on market $230,000 Active 74 DOM
  8. 2026-06-07
    days on market $230,000 Active 73 DOM
  9. 2026-06-04
    days on market $230,000 Active 70 DOM
  10. 2026-06-03
    days on market $230,000 Active 69 DOM
  11. 2026-06-02
    days on market $230,000 Active 68 DOM
  12. 2026-06-01
    days on market $230,000 Active 67 DOM
  13. 2026-05-31
    days on market $230,000 Active 66 DOM
  14. 2026-03-26
    listed $230,000 Active 369-char remark
    Show marketing remark (369 chars)

    3 bed, 2 baths with office that is being use as a bedroom. New roof, new exterior paint and new interior paint. House is ready to move in. Large master bedrrom with attached master bath. This house will fit a good size family. Large living room/ dinning room. Sliding door leads to large deck. rental space is $1326.65. All buyers must be qualify with mobile home park.

  15. 2023-09-15
    soldstatus $165,000 Closed Sale 550-char remark
    Show marketing remark (550 chars)

    Welcome to your new home!!! Nestled in the most prestigious community in Hacienda Heights this home boasts of an open floorplan, eat in kitchen, living room, separate dining room, breakfast bar, 3 bedrooms, 2 bathrooms, and an enclosed patio!! Enjoy the outdoors on a large private patio in the back. No need for a garage with three parking spots along with 2 storage units on the property. The grounds on this lovely community are beautifully kept with many amenities! Enjoy walks with city views, pool, clubhouse, dog park and much more! - SPACE 95

  16. 2023-08-25
    status Pending Sale 550-char remark
    Show marketing remark (550 chars)

    Welcome to your new home!!! Nestled in the most prestigious community in Hacienda Heights this home boasts of an open floorplan, eat in kitchen, living room, separate dining room, breakfast bar, 3 bedrooms, 2 bathrooms, and an enclosed patio!! Enjoy the outdoors on a large private patio in the back. No need for a garage with three parking spots along with 2 storage units on the property. The grounds on this lovely community are beautifully kept with many amenities! Enjoy walks with city views, pool, clubhouse, dog park and much more! - SPACE 95

  17. 2023-08-08
    price $168,000 550-char remark
    Show marketing remark (550 chars)

    Welcome to your new home!!! Nestled in the most prestigious community in Hacienda Heights this home boasts of an open floorplan, eat in kitchen, living room, separate dining room, breakfast bar, 3 bedrooms, 2 bathrooms, and an enclosed patio!! Enjoy the outdoors on a large private patio in the back. No need for a garage with three parking spots along with 2 storage units on the property. The grounds on this lovely community are beautifully kept with many amenities! Enjoy walks with city views, pool, clubhouse, dog park and much more! - SPACE 95

  18. 2023-07-01
    price $179,000 550-char remark
    Show marketing remark (550 chars)

    Welcome to your new home!!! Nestled in the most prestigious community in Hacienda Heights this home boasts of an open floorplan, eat in kitchen, living room, separate dining room, breakfast bar, 3 bedrooms, 2 bathrooms, and an enclosed patio!! Enjoy the outdoors on a large private patio in the back. No need for a garage with three parking spots along with 2 storage units on the property. The grounds on this lovely community are beautifully kept with many amenities! Enjoy walks with city views, pool, clubhouse, dog park and much more! - SPACE 95

  19. 2023-06-27
    listed $248,000 Active 550-char remark
    Show marketing remark (550 chars)

    Welcome to your new home!!! Nestled in the most prestigious community in Hacienda Heights this home boasts of an open floorplan, eat in kitchen, living room, separate dining room, breakfast bar, 3 bedrooms, 2 bathrooms, and an enclosed patio!! Enjoy the outdoors on a large private patio in the back. No need for a garage with three parking spots along with 2 storage units on the property. The grounds on this lovely community are beautifully kept with many amenities! Enjoy walks with city views, pool, clubhouse, dog park and much more! - SPACE 95

  20. 2020-07-19
    historical
  21. 2020-03-26
    soldstatus $73,000 Closed Sale
  22. 2020-03-13
    status Pending Sale
  23. 2020-02-24
    price $99,000
  24. 2020-02-09
    listed $110,000 Active
  25. 2020-01-17
    price $85,900
  26. 2020-01-03
    listed $89,900 Active
  27. 2015-03-27
    historical
  28. 2015-03-27
    historical
  29. 2014-12-04
    listed $38,500
  30. 2007-10-10
    soldstatus $40,000 Closed
  31. 2007-08-29
    historical
  32. 2007-08-19
    listed $59,900
  33. 2006-03-27
    historical
  34. 2005-11-07
    listed $74,999

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 26% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 10 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
$46,534
− Mortgage interest
−$12,884
− Property taxes
−$3,450
− Insurance
−$1,150
− Repairs & maintenance
−$3,723
− Management
−$3,723
− Depreciation
−$6,691
Taxable income
$14,914
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,579
After-tax cash flow
$14,109/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
Hacienda La Puente Unified
NCES district ID
0616325
Math proficiency
41% ▲ 2.00%
Reading proficiency
55% ▲ 3.00%
Median HH income
$67,275
Composite
44.85/100
National rank
#5921
State rank
#443 of 1400 in CA

Livability — Hacienda Heights

Score
57/100
State rank
#732
US rank
#21583

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hacienda Heights, CA
County
Los Angeles County · 9,444,647 people
City population
54,351
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
54,351
Household income
$109,183
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
907.0

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 0.63)
Race & ethnicity
Hispanic / Latino 43% Asian 41% White 12% Two or more races 12%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
40% · China, Canada, Vietnam
Languages at home
37% English-only · Spanish 28% Chinese 25% Other Asian/Pacific 3%

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
▼ -795.07%
Current HPI
415.3057
Rent YoY
▲ 1.02%
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

+206.7% since first listed
21 events — show timeline
  • 2026-03-26 Listed $230,000 CRMLS
  • 2023-09-15 Sold (MLS) $165,000 CRMLS
  • 2023-08-25 Pending CRMLS
  • 2023-08-08 Price Changed $168,000 CRMLS
  • 2023-07-01 Price Changed $179,000 CRMLS
  • 2023-06-27 Listed $248,000 CRMLS
  • 2020-07-19 Listing Removed CRMLS
  • 2020-03-26 Sold (MLS) $73,000 CRMLS
  • 2020-03-13 Pending CRMLS
  • 2020-02-24 Price Changed $99,000 CRMLS
  • 2020-02-09 Listed $110,000 CRMLS
  • 2020-01-17 Price Changed $85,900 CRMLS
  • 2020-01-03 Listed $89,900 CRMLS
  • 2015-03-27 Listing Removed AVMLS
  • 2015-03-27 Listing Removed AVMLS
  • 2014-12-04 Listed $38,500 AVMLS
  • 2007-10-10 Sold (MLS) $40,000 CRMLS
  • 2007-08-29 Listing Removed CRMLS
  • 2007-08-19 Listed $59,900 CRMLS
  • 2006-03-27 Listing Removed CRMLS
  • 2005-11-07 Listed $74,999 CRMLS

Property tax history

+3.8%/yr

Latest (2025): $276,442 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…