CashFlowRE
Sign in Sign up
4214 W Slauson Ave Triplex
C+ Composite 60.18
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 +20.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.4/10.0
  • Rent growth +3.8/5.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$865,000

4214 W Slauson Ave · Los Angeles, CA 90043
2 bd · 2.0 ba · 1,350 sqft · MultiFamily public records · 215 Days on market
Built 1955 6,255 sqft lot $641/sqft · 52% above area Est $1113k · 22% under

🖨 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

4214 W. Slauson is a rare opportunity to purchase a multi-family property in the highly desired 90043 zip code. This 3-Unit Investment Opportunity offers one spacious 2bed/1bath and two comfortable 1 bed/1 bath apartments on a 6,255 square foot lot. The LAR3 zoned property adds the possibility to strengthen the buyer(s) investment by converting the 3-car carport and/or adding an ADU (buyer to verify). The building comes with existing tenants in each unit. Some upgrades have been made in units. This is a solid investment opportunity for both seasoned and new operators alike. It offers strong upside, long term growth and favorable tax strategies (consult with a financial professional). The property is sold AS-IS. Please - DO NOT WALK ON PROPERTY. DO NOT DISTURB OCCUPANTS.

Key facts

  • Adu potential
  • 3 car carport
  • Upgrades in units

Tags

MULTI-FAMILY PROPERTYLAR3 ZONED PROPERTY3 CAR CARPORTADU POTENTIALUPGRADES IN UNITSSOLID INVESTMENT OPPORTUNITY

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 × 4-bed/4.0-bath units multifamily listed at $865k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $401/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $814k (5.9% below list).
  • Recommended offer: $761k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 rising fast (+5.0%/yr); 142 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $8,142/mo this rent would consume 151% of the median local household income ($65k/yr) (locally 3295% 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 $26k 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 215 days — a 12% lower offer ($761k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $135k; list at $865k implies a 541% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $761,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 215 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 1955 — 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
0.94%
Cap rate
7.96%
Cash-on-cash
5.96%
DSCR
1.27
GRM
8.9

CMA / ARV

ARV (median comp)
$1,113,005
List price
$865,000
Delta
-22.28%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.01% rent growth · sell at horizon

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-47,094
Equity at exit
$128,974
10-year hold
IRR
6.5%
Equity multiple
1.53×
Total profit
$128,089
Equity at exit
$74,789

Cash invested: $242,200 (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 90043

Rents YoY
5.0%
Active inventory
142
Price-to-rent
26.6×

Monthly cashflow live

Estimated rent
$8,142 medium interval (Pro) →
Mortgage (P&I)
$4,536
Tax from tax record
$333 /mo · $3,992/yr
Insurance
$360
HOA
$0
Vacancy / Maint / Mgmt
$1,710
Net cashflow
$1,203

Break-even live

Break-even rent $6,619
Max offer price $865,000
Occupancy floor 80%

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

UnitsBedsBathsEst. rent
Total (3 units) $8,142

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
$216,250
Closing costs
$25,950
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
5621 Edgemar Ave Los Angeles, CA 1.0 1.0 1000 $2,050 $2.05 24d 1 0.11mi
5541 Harcross Dr Los Angeles, CA 3.0 2.0 1422 $4,950 $3.48 24d 1 0.22mi
5446 Angeles Vista Blvd Los Angeles, CA 3.0 2.0 1325 $4,800 $3.62 44d 1 0.27mi
5245 Maymont Dr Los Angeles, CA 3.0 2.0 1327 $4,900 $3.69 44d 1 0.34mi
634 E Fairview Blvd Inglewood, CA 3.0 3.0 1184 $4,000 $3.38 17d 1 0.58mi
610 E Fairview Blvd Inglewood, CA 2.0 1.0 1057 $2,975 $2.81 24d 1 0.58mi
5008 Valley Ridge Ave View Park, CA 3.0 2.0 1833 $6,200 $3.38 24d 1 0.63mi
5337 Deane Ave Los Angeles, CA 3.0 2.5 1540 $4,999 $3.25 8d 1 0.71mi
316 E Ellis Ave Inglewood, CA 2.0 2.0 992 $3,999 $4.03 7d 1 0.75mi
6243 S Fairfax Ave Los Angeles, CA 2.0 1.0 1070 $2,600 $2.43 44d 1 0.83mi
559 E Hyde Park Pl Unit 3 Inglewood, CA 3.0 2.0 1000 $2,800 $2.80 44d 1 0.88mi
1011 E 65th St Inglewood, CA 2.0 1.0 1100 $2,850 $2.59 44d 1 0.89mi
715 Marlborough Ave Inglewood, CA 3.0 1.0 1048 $2,800 $2.67 44d 1 0.89mi
6119 Brynhurst Ave Los Angeles, CA 2.0 1.5 900 $1,920 $2.13 3d 2 0.93mi
4947 Angeles Vista Blvd View Park, CA 2.0 2.0 1200 $3,699 $3.08 44d 1 0.94mi
537 E Hyde Park Blvd Inglewood, CA 2.0 2.0 887 $2,450 $2.76 24d 1 0.94mi
5008 W 58th Pl Los Angeles, CA 3.0 2.0 1200 $3,498 $2.91 44d 2 0.95mi
525 E Hyde Park Blvd Apt E Inglewood, CA 1.0 1.0 1190 $2,200 $1.85 19d 1 0.95mi
6210 Brynhurst Ave Los Angeles, CA 3.0 2.0 1186 $3,575 $3.01 44d 1 0.96mi
918 Centinela Ave Inglewood, CA 3.0 2.0 1003 $3,600 $3.59 44d 1 0.96mi
6208 Brynhurst Ave Los Angeles, CA 3.0 2.0 1186 $3,575 $3.01 44d 1 0.97mi
5308 S Victoria Ave Los Angeles, CA 3.0 3.0 1396 $4,000 $2.87 44d 1 1.05mi
810 Edgewood St #105 Inglewood, CA 2.0 2.0 1195 $2,995 $2.51 17d 1 1.08mi
300 W Hillsdale St Unit 2 Inglewood, CA 2.0 1.0 1005 $3,000 $2.99 7d 1 1.09mi
555 E Hazel St Inglewood, CA 2.0 2.0 975 $2,275 $2.33 24d 1 1.10mi
345 Stepney St Apt 4 Inglewood, CA 2.0 2.0 1083 $2,350 $2.17 3d 1 1.11mi
6263 La Tijera Blvd Los Angeles, CA 2.0 1.0 1200 $3,000 $2.50 44d 1 1.12mi
5117 Crenshaw Blvd Unit 7 Los Angeles, CA 2.0 1.0 900 $2,700 $3.00 44d 1 1.13mi
4315 Don Tomaso Dr Los Angeles, CA 2.0 2.0 1300 $2,572 $1.98 3d 2 1.13mi
5107 Crenshaw Blvd Unit 2 Los Angeles, CA 3.0 2.0 930 $3,395 $3.65 44d 1 1.13mi
5107 Crenshaw Blvd Unit 5109 Los Angeles, CA 3.0 3.0 1165 $3,495 $3.00 18d 1 1.13mi
534 E Hazel St Inglewood, CA 2.0 2.5 1250 $3,550 $2.84 19d 1 1.15mi
5017 Crenshaw Blvd Unit 1/2 Los Angeles, CA 2.0 1.0 950 $2,500 $2.63 44d 1 1.16mi
417 Centinela Ave Inglewood, CA 1.0–2.0 1.0–2.0 883 $3,450 $3.90 7d 9 1.18mi
215 E Hyde Park Blvd Unit 10 Inglewood, CA 2.0 1.0 900 $2,095 $2.33 3d 1 1.19mi
6515 S Crenshaw Blvd Unit 204 Los Angeles, CA 2.0 2.0 880 $2,550 $2.90 44d 1 1.19mi
6515 Crenshaw Blvd Los Angeles, CA 2.0 1.0 935 $2,550 $2.73 44d 1 1.19mi
317 E Hazel St Unit H Inglewood, CA 2.0 2.0 1160 $2,550 $2.20 24d 1 1.23mi
317 E Hazel St Unit C Inglewood, CA 2.0 1.5 900 $2,350 $2.61 44d 1 1.23mi
5604 S Chariton Ave Los Angeles, CA 3.0 2.0 1684 $5,000 $2.97 44d 1 1.24mi

Listing history 16 events

  1. 2026-06-18
    days on market $865,000 Active 215 DOM
  2. 2026-06-17
    days on market $865,000 Active 214 DOM
  3. 2026-06-16
    days on market $865,000 Active 213 DOM
  4. 2026-06-15
    days on market $865,000 Active 212 DOM
  5. 2026-06-13
    days on market $865,000 Active 210 DOM
  6. 2026-06-09
    days on market $865,000 Active 206 DOM
  7. 2026-06-08
    days on market $865,000 Active 205 DOM
  8. 2026-06-07
    days on market $865,000 Active 204 DOM
  9. 2026-06-04
    days on market $865,000 Active 201 DOM
  10. 2026-06-03
    days on market $865,000 Active 200 DOM
  11. 2026-06-02
    days on market $865,000 Active 199 DOM
  12. 2026-06-01
    days on market $865,000 Active 198 DOM
  13. 2026-05-31
    days on market $865,000 Active 197 DOM
  14. 2026-03-23
    price $865,000 780-char remark
    Show marketing remark (780 chars)

    4214 W. Slauson is a rare opportunity to purchase a multi-family property in the highly desired 90043 zip code. This 3-Unit Investment Opportunity offers one spacious 2bed/1bath and two comfortable 1 bed/1 bath apartments on a 6,255 square foot lot. The LAR3 zoned property adds the possibility to strengthen the buyer(s) investment by converting the 3-car carport and/or adding an ADU (buyer to verify). The building comes with existing tenants in each unit. Some upgrades have been made in units. This is a solid investment opportunity for both seasoned and new operators alike. It offers strong upside, long term growth and favorable tax strategies (consult with a financial professional). The property is sold AS-IS. Please - DO NOT WALK ON PROPERTY. DO NOT DISTURB OCCUPANTS.

  15. 2025-11-12
    listed $965,000 Active 780-char remark
    Show marketing remark (780 chars)

    4214 W. Slauson is a rare opportunity to purchase a multi-family property in the highly desired 90043 zip code. This 3-Unit Investment Opportunity offers one spacious 2bed/1bath and two comfortable 1 bed/1 bath apartments on a 6,255 square foot lot. The LAR3 zoned property adds the possibility to strengthen the buyer(s) investment by converting the 3-car carport and/or adding an ADU (buyer to verify). The building comes with existing tenants in each unit. Some upgrades have been made in units. This is a solid investment opportunity for both seasoned and new operators alike. It offers strong upside, long term growth and favorable tax strategies (consult with a financial professional). The property is sold AS-IS. Please - DO NOT WALK ON PROPERTY. DO NOT DISTURB OCCUPANTS.

  16. 1987-03-02
    soldstatus $135,000

ⓘ 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
$3,992 · $333/mo
Projected year-2 tax
$6,574 · $548/mo
Expected delta
+$2,582/yr (+$215/mo · 64.7%)

ⓘ 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 5/10 Major 7 d/yr ≥87°F today · 19 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
$97,704
− Mortgage interest
−$48,453
− Property taxes
−$3,992
− Insurance
−$4,325
− Repairs & maintenance
−$7,816
− Management
−$7,816
− Depreciation
−$25,164
Taxable income
$137
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$33
After-tax cash flow
$14,402/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)
42,377
Household income
$64,792
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
3295.0

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 0.58)
Race & ethnicity
Black 58% Hispanic / Latino 26% Two or more races 16% White 6% Asian 2%
Hispanic origin (detail)
Mexican 14%
Common ancestry
British 2% Lithuanian 1% Italian 1%
Foreign-born
18% · Canada, South Korea, Jamaica
Languages at home
70% English-only · Spanish 25% 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
▼ -1382.39%
Current HPI
434.3031
Rent YoY
▲ 5.01%
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

+540.7% since first listed
3 events — show timeline
  • 2026-03-23 Price Changed $865,000 TheMLS
  • 2025-11-12 Listed $965,000 TheMLS
  • 1987-03-02 Sold (Public Records) $135,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $3,992 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…