390 S Sepulveda Blvd #208 · Los Angeles, CA
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.78%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 6/10 · Moderate
- Hot days now (above 86°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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 +15.0/15.0
- Appreciation +8.2/10.0
- Cash flow +5.5/30.0
- Schools +3.6/10.0
- Livability +3.4/5.0
- Condition / age +2.5/5.0
- Rent growth +1.7/5.0
- 1% rule +1.6/10.0
- DSCR +0.0/10.0
$1,049,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
PRICE REDUCTION! IT'S A SHORT SALE!!! BEAUTIFUL 3 BEDROOMS AND 3 BATH CONDO! GOOD FOR 2 FAMILIES, BETWEEN BELL AIR AND BEVERLY HILLS. THIS IS A GREAT PROPERTY LOCATED IN A GREAT AREA, CLOSE TO EVERYTHING. THE MONTHY ASSOCIATION FEE INCLUDES AMENITIES SUCH AS A POOL, CLUBHOUSE, FITNESS CENTER AND SAUNA. THE ASSOCIATION ALSO PROVIDES EARTHQUAKE INSURANCE.
Key facts
- $687 HOA
- 2 garage spots
- Community pool
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.0-bath condo listed at $1.05M.
Deal economics
- At list price, monthly cash flow is $-2k ($-27k/yr) — negative.
- To cash-flow at today's rent, offer at most $646k (38.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $694k (33.8% below list).
- Recommended offer: $646k (38.4% below list) — sets the bar for cash-flow.
- Cap rate 3.8% 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-, crime F, cost of living 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.
- Zoned schools: Warner Avenue Elementary (569 students, 8% FRL); Emerson Community Charter (492 students, 51% FRL, charter); University High School Charter (math 40% / reading 66%, grade C-, #285 of 1,170 statewide, top 25%, 1,338 students, 72% FRL, charter) — zoned schools average 44% FRL vs 67% district-wide (24 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents falling (-3.0%/yr); 283 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
Forward outlook
- In year one you build about $74k of equity ($7k loan paydown + $66k appreciation (6.3% local appreciation)).
- Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
- By year 2, paydown + projected appreciation supports a ~$118k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 153 days — a 12% lower offer ($923k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 24y ago; this cycle's ask has dropped $600k (36%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $672k; list at $1.05M implies a 56% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo.
- Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 153 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.66% ✗
- Cap rate
- 3.76%
- Cash-on-cash
- -9.05%
- DSCR
- 0.60
- GRM
- 12.6
CMA / ARV
- ARV (median comp)
- $1,282,704
- List price
- $1,049,000
- Delta
- -18.22%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
6.33% appreciation · 0.0% rent growth · sell at horizon
- IRR
- 7.8%
- Equity multiple
- 1.54×
- Total profit
- $158,166
- Equity at exit
- $681,304
- IRR
- 8.8%
- Equity multiple
- 2.83×
- Total profit
- $538,335
- Equity at exit
- $1,254,832
Cash invested: $293,720 (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
ZIP-level market 90049
- Home prices YoY
- 1.4%
- Rents YoY
- -3.0%
- Active inventory
- 283
- Price-to-rent
- 12.6×
Monthly cashflow live
- Estimated rent
- $6,941 high interval (Pro) →
- Mortgage (P&I)
- −$5,501
- Tax from tax record
- −$1,073 /mo · $12,882/yr
- Insurance
- −$437
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$687
- Vacancy / Maint / Mgmt
- −$1,458
- Net cashflow
- $-2,282
Break-even live
Sensitivity live
| Price | -10% $-1,688 | -5% $-1,985 | +0% $-2,282 | +5% $-2,579 | +10% $-2,876 |
|---|---|---|---|---|---|
| Rent | -10% $-2,830 | -5% $-2,556 | +0% $-2,282 | +5% $-2,008 | +10% $-1,734 |
| Rate | -1.0pp $-1,754 | -0.5pp $-2,015 | base $-2,282 | +0.5pp $-2,554 | +1.0pp $-2,830 |
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
- $262,250
- Closing costs
- $31,470
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 390 S Sepulveda Blvd #302 Los Angeles, CA | 3.0 | 3.0 | 1507 | $5,400 | $3.58 | 26d | 1 | 0.03mi |
| 390 S Sepulveda Blvd Unit A302 Los Angeles, CA | 2.0 | 3.0 | 2050 | $5,095 | $2.49 | 45d | 1 | 0.03mi |
| 527 S Bentley Ave Los Angeles, CA | 4.0 | 3.5 | 2590 | $12,895 | $4.98 | 26d | 1 | 0.19mi |
| 11244 Homedale St Los Angeles, CA | 3.0 | 2.5 | 2285 | $9,595 | $4.20 | 45d | 1 | 0.24mi |
| 486 Denslow Ave Los Angeles, CA | 3.0 | 3.0 | 2123 | $9,500 | $4.47 | 14d | 1 | 0.25mi |
| 11333 Berwick St Los Angeles, CA | 2.0 | 2.0 | 1700 | $7,895 | $4.64 | 26d | 1 | 0.28mi |
| 11176 Ophir Dr Los Angeles, CA | 4.0 | 5.0 | 2378 | $9,995 | $4.20 | 26d | 1 | 0.31mi |
| 11438 Berwick St Los Angeles, CA | 2.0 | 2.5 | 1528 | $7,495 | $4.91 | 45d | 1 | 0.38mi |
| 616 Kelton Ave Los Angeles, CA | 2.0 | 1.5 | 1463 | $5,200 | $3.55 | 45d | 1 | 0.47mi |
| 123 N Glenroy Ave Los Angeles, CA | 3.0 | 3.5 | 2570 | $8,800 | $3.42 | 45d | 1 | 0.52mi |
| 11740 W Sunset Blvd #22 Los Angeles, CA | 2.0 | 3.0 | 1875 | $6,800 | $3.63 | 20d | 1 | 0.61mi |
| 11024 Strathmore Dr Los Angeles, CA | 2.0–3.0 | 2.0–3.0 | 1163 | $8,895 | $7.65 | 45d | 1 | 0.63mi |
| 171 N Church Ln #514 Los Angeles, CA | 2.0 | 2.0 | 1408 | $4,500 | $3.20 | 45d | 1 | 0.63mi |
| 10961 Strathmore Dr Los Angeles, CA | 2.0 | 1.5 | 1450 | $4,550 | $3.14 | 45d | 1 | 0.64mi |
| 410 S Barrington Ave #205 Los Angeles, CA | 3.0 | 2.5 | 1939 | $5,995 | $3.09 | 5d | 1 | 0.66mi |
| 10966 Strathmore Dr #1 Los Angeles, CA | 3.0 | 2.0 | 1826 | $5,995 | $3.28 | 45d | 1 | 0.66mi |
| 11600 Dunstan Way Los Angeles, CA | 1.0–2.0 | 1.0–2.0 | 1178 | $14,955 | $12.69 | 7d | 6 | 0.68mi |
| 10982 Roebling Ave Los Angeles, CA | 3.0 | 1.0–3.0 | 961 | $6,525 | $6.79 | 4d | 9 | 0.70mi |
| 10982 Roebling Ave Los Angeles, CA | 3.0 | 1.0–3.0 | 961 | $6,525 | $6.79 | 45d | 7 | 0.70mi |
| 401 S Barrington Ave Los Angeles, CA | 2.0–3.0 | 2.0–3.0 | 1263 | $4,895 | $3.87 | 45d | 1 | 0.71mi |
| 514 S Barrington Ave Apt 110 Los Angeles, CA | 2.0 | 2.5 | 1453 | $5,500 | $3.79 | 45d | 1 | 0.74mi |
| 505 S Barrington Ave #106 Los Angeles, CA | 3.0 | 3.5 | 1817 | $14,999 | $8.25 | 45d | 1 | 0.75mi |
| 11688 W Bellagio Pl Los Angeles, CA | 3.0 | 2.0 | 2000 | $5,950 | $2.98 | 4d | 1 | 0.77mi |
| 11620 Chenault St Los Angeles, CA | 3.0 | 2.5 | 1600 | $5,890 | $3.68 | 45d | 1 | 0.77mi |
| 11937 W Sunset Blvd #3 Los Angeles, CA | 4.0 | 4.5 | 2921 | $10,950 | $3.75 | 45d | 1 | 0.80mi |
| 555 S Barrington Ave Los Angeles, CA | 2.0 | 2.0 | 1523 | $6,250 | $4.10 | 4d | 1 | 0.81mi |
| 612 S Barrington Ave #310 Los Angeles, CA | 3.0 | 2.0 | 1483 | $6,500 | $4.38 | 20d | 1 | 0.83mi |
| 11628 Montana Ave #207 Los Angeles, CA | 2.0 | 3.0 | 1915 | $6,200 | $3.24 | 16d | 1 | 0.84mi |
| 575 S Barrington Ave #305 Los Angeles, CA | 3.0 | 2.5 | 1965 | $8,750 | $4.45 | 4d | 1 | 0.85mi |
| 625 S Barrington Ave Los Angeles, CA | 3.0 | 2.0–2.5 | 1500 | $5,840 | $3.89 | 12d | 2 | 0.88mi |
| 11959 Foxboro Dr Los Angeles, CA | 3.0 | 3.0 | 2125 | $9,400 | $4.42 | 45d | 1 | 0.92mi |
| 11666 Montana Ave Los Angeles, CA | 1.0–2.0 | 1.0–2.0 | 1275 | $3,950 | $3.10 | 3d | 2 | 0.93mi |
| 125 S Saltair Ave Los Angeles, CA | 3.0 | 2.0 | 1887 | $9,500 | $5.03 | 45d | 1 | 0.94mi |
| 11769 Bellagio Rd Los Angeles, CA | 3.0 | 4.0 | 2505 | $12,500 | $4.99 | 45d | 1 | 0.98mi |
| 1104 Casiano Rd Los Angeles, CA | 4.0 | 4.0 | 2650 | $10,450 | $3.94 | 45d | 1 | 1.01mi |
| 11734 Montana Ave #406 Los Angeles, CA | 2.0 | 3.0 | 1648 | $4,950 | $3.00 | 45d | 1 | 1.03mi |
| 11745 Montana Ave #301 Los Angeles, CA | 2.0 | 2.5 | 2221 | $10,500 | $4.73 | 26d | 1 | 1.04mi |
| 590 N Tigertail Rd Los Angeles, CA | 2.0 | 3.0 | 2228 | $9,900 | $4.44 | 9d | 1 | 1.06mi |
| 11771 Montana Ave Los Angeles, CA | 1.0–2.0 | 1.0–2.0 | 1450 | $6,495 | $4.48 | 12d | 1 | 1.08mi |
| 11807 Dorothy St #3 Los Angeles, CA | 4.0 | 3.5 | 2462 | $8,000 | $3.25 | 26d | 1 | 1.15mi |
HOA detail condo
- Monthly dues
- $687 · $8,244/yr
- Likely covers
- poolgym
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 25 events
-
2026-06-21days on market $1,049,000 Active 153 DOM
-
2026-06-18days on market $1,049,000 Active 150 DOM
-
2026-06-17days on market $1,049,000 Active 149 DOM
-
2026-06-16days on market $1,049,000 Active 148 DOM
-
2026-06-15days on market $1,049,000 Active 147 DOM
-
2026-06-13days on market $1,049,000 Active 145 DOM
-
2026-06-09days on market $1,049,000 Active 141 DOM
-
2026-06-08days on market $1,049,000 Active 140 DOM
-
2026-06-07days on market $1,049,000 Active 139 DOM
-
2026-06-04days on market $1,049,000 Active 136 DOM
-
2026-06-03days on market $1,049,000 Active 135 DOM
-
2026-06-02days on market $1,049,000 Active 134 DOM
-
2026-06-01days on market $1,049,000 Active 133 DOM
-
2026-05-31days on market $1,049,000 Active 132 DOM
-
2026-04-01price $1,049,000 357-char remark
Show marketing remark (357 chars)
PRICE REDUCTION! IT'S A SHORT SALE!!! BEAUTIFUL 3 BEDROOMS AND 3 BATH CONDO! GOOD FOR 2 FAMILIES, BETWEEN BELL AIR AND BEVERLY HILLS. THIS IS A GREAT PROPERTY LOCATED IN A GREAT AREA, CLOSE TO EVERYTHING. THE MONTHY ASSOCIATION FEE INCLUDES AMENITIES SUCH AS A POOL, CLUBHOUSE, FITNESS CENTER AND SAUNA. THE ASSOCIATION ALSO PROVIDES EARTHQUAKE INSURANCE.
-
2026-01-28status Active 357-char remark
Show marketing remark (357 chars)
PRICE REDUCTION! IT'S A SHORT SALE!!! BEAUTIFUL 3 BEDROOMS AND 3 BATH CONDO! GOOD FOR 2 FAMILIES, BETWEEN BELL AIR AND BEVERLY HILLS. THIS IS A GREAT PROPERTY LOCATED IN A GREAT AREA, CLOSE TO EVERYTHING. THE MONTHY ASSOCIATION FEE INCLUDES AMENITIES SUCH AS A POOL, CLUBHOUSE, FITNESS CENTER AND SAUNA. THE ASSOCIATION ALSO PROVIDES EARTHQUAKE INSURANCE.
-
2026-01-28price $1,149,000 357-char remark
Show marketing remark (357 chars)
PRICE REDUCTION! IT'S A SHORT SALE!!! BEAUTIFUL 3 BEDROOMS AND 3 BATH CONDO! GOOD FOR 2 FAMILIES, BETWEEN BELL AIR AND BEVERLY HILLS. THIS IS A GREAT PROPERTY LOCATED IN A GREAT AREA, CLOSE TO EVERYTHING. THE MONTHY ASSOCIATION FEE INCLUDES AMENITIES SUCH AS A POOL, CLUBHOUSE, FITNESS CENTER AND SAUNA. THE ASSOCIATION ALSO PROVIDES EARTHQUAKE INSURANCE.
-
2025-08-27historical 357-char remark
Show marketing remark (357 chars)
PRICE REDUCTION! IT'S A SHORT SALE!!! BEAUTIFUL 3 BEDROOMS AND 3 BATH CONDO! GOOD FOR 2 FAMILIES, BETWEEN BELL AIR AND BEVERLY HILLS. THIS IS A GREAT PROPERTY LOCATED IN A GREAT AREA, CLOSE TO EVERYTHING. THE MONTHY ASSOCIATION FEE INCLUDES AMENITIES SUCH AS A POOL, CLUBHOUSE, FITNESS CENTER AND SAUNA. THE ASSOCIATION ALSO PROVIDES EARTHQUAKE INSURANCE.
-
2025-08-19$1,649,000 Active 357-char remark
Show marketing remark (357 chars)
PRICE REDUCTION! IT'S A SHORT SALE!!! BEAUTIFUL 3 BEDROOMS AND 3 BATH CONDO! GOOD FOR 2 FAMILIES, BETWEEN BELL AIR AND BEVERLY HILLS. THIS IS A GREAT PROPERTY LOCATED IN A GREAT AREA, CLOSE TO EVERYTHING. THE MONTHY ASSOCIATION FEE INCLUDES AMENITIES SUCH AS A POOL, CLUBHOUSE, FITNESS CENTER AND SAUNA. THE ASSOCIATION ALSO PROVIDES EARTHQUAKE INSURANCE.
-
2003-04-04soldstatus $672,000 432-char remark
Show marketing remark (432 chars)
FANTASTIC UNIT!!! LIGHT & BRIGHT W/ GREAT VUS OF MILLION $ WESTWOOD NEIGHBORHOOD & THE HILLS OF BEL-AIR. QUIET REAR LOCATION. 2 LARGE & PRIVATE ROOF TOP DECKS. OPEN GOURMET KIT W/ CENTER ISLAND, GRANITE COUNTER TOPS & BREAKFAST BAR. LIVING ROOM W/ HI CEILINGS, CROWN MOULDING, WET BAR & FIREPLACE. BATHROOMS APPOINTED W/ MARBLE, BALDWIN FIXTURES & JACUZZI TUB. CLK VUS 4 PHOTOS. WARNER SCHOOLS!!!
-
2003-04-04soldstatus $672,000
Show marketing remark (432 chars)
FANTASTIC UNIT!!! LIGHT & BRIGHT W/ GREAT VUS OF MILLION $ WESTWOOD NEIGHBORHOOD & THE HILLS OF BEL-AIR. QUIET REAR LOCATION. 2 LARGE & PRIVATE ROOF TOP DECKS. OPEN GOURMET KIT W/ CENTER ISLAND, GRANITE COUNTER TOPS & BREAKFAST BAR. LIVING ROOM W/ HI CEILINGS, CROWN MOULDING, WET BAR & FIREPLACE. BATHROOMS APPOINTED W/ MARBLE, BALDWIN FIXTURES & JACUZZI TUB. CLK VUS 4 PHOTOS. WARNER SCHOOLS!!!
-
2003-02-18historical 432-char remark
Show marketing remark (432 chars)
FANTASTIC UNIT!!! LIGHT & BRIGHT W/ GREAT VUS OF MILLION $ WESTWOOD NEIGHBORHOOD & THE HILLS OF BEL-AIR. QUIET REAR LOCATION. 2 LARGE & PRIVATE ROOF TOP DECKS. OPEN GOURMET KIT W/ CENTER ISLAND, GRANITE COUNTER TOPS & BREAKFAST BAR. LIVING ROOM W/ HI CEILINGS, CROWN MOULDING, WET BAR & FIREPLACE. BATHROOMS APPOINTED W/ MARBLE, BALDWIN FIXTURES & JACUZZI TUB. CLK VUS 4 PHOTOS. WARNER SCHOOLS!!!
-
2002-12-02historical
Show marketing remark (432 chars)
FANTASTIC UNIT!!! LIGHT & BRIGHT W/ GREAT VUS OF MILLION $ WESTWOOD NEIGHBORHOOD & THE HILLS OF BEL-AIR. QUIET REAR LOCATION. 2 LARGE & PRIVATE ROOF TOP DECKS. OPEN GOURMET KIT W/ CENTER ISLAND, GRANITE COUNTER TOPS & BREAKFAST BAR. LIVING ROOM W/ HI CEILINGS, CROWN MOULDING, WET BAR & FIREPLACE. BATHROOMS APPOINTED W/ MARBLE, BALDWIN FIXTURES & JACUZZI TUB. CLK VUS 4 PHOTOS. WARNER SCHOOLS!!!
-
2002-12-02$689,000 432-char remark
Show marketing remark (432 chars)
FANTASTIC UNIT!!! LIGHT & BRIGHT W/ GREAT VUS OF MILLION $ WESTWOOD NEIGHBORHOOD & THE HILLS OF BEL-AIR. QUIET REAR LOCATION. 2 LARGE & PRIVATE ROOF TOP DECKS. OPEN GOURMET KIT W/ CENTER ISLAND, GRANITE COUNTER TOPS & BREAKFAST BAR. LIVING ROOM W/ HI CEILINGS, CROWN MOULDING, WET BAR & FIREPLACE. BATHROOMS APPOINTED W/ MARBLE, BALDWIN FIXTURES & JACUZZI TUB. CLK VUS 4 PHOTOS. WARNER SCHOOLS!!!
-
2002-07-29
ⓘ 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
- $12,882 · $1,073/mo
- Projected year-2 tax
- $12,882 · $1,073/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 7/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 6/10 Major 7 d/yr ≥86°F today · 20 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 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
- $83,290
- − Mortgage interest
- −$58,760
- − Property taxes
- −$12,882
- − Insurance
- −$6,042
- − Repairs & maintenance
- −$6,663
- − Management
- −$6,663
- − HOA
- −$8,244
- − Depreciation
- −$30,516
- Taxable loss
- −$46,481
- Est. tax savings @ 24.0%
- +$11,156
- After-tax cash flow
- $-16,227/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
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)
- 37,122
- Household income
- $170,607
- Rent vs Own
- Severe rent burden
- 1633.0
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 White (75%)
- Race & ethnicity
- White 75% Two or more races 10% Asian 9% Hispanic / Latino 8% Black 1%
- Hispanic origin (detail)
- Mexican 3%
- Common ancestry
- Italian 7% Scotch-Irish 6% Romanian 5%
- Foreign-born
- 20% · Canada, China, South Korea
- Languages at home
- 78% English-only · Other Indo-European 8% Spanish 4% Russian/Polish/Slavic 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
- ▲ 6.33%
- Current HPI
- 471.6282
- Rent YoY
- ▼ -3.04%
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+52.2% since first listed11 events — show timeline
- 2026-04-01 Price Changed $1,049,000 CRMLS
- 2026-01-28 Relisted — CRMLS
- 2026-01-28 Price Changed $1,149,000 CRMLS
- 2025-08-27 Listing Removed — CRMLS
- 2025-08-19 Listed $1,649,000 CRMLS
- 2003-04-04 Sold (Public Records) $672,000 Public Records
- 2003-04-04 Sold (MLS) $672,000 TheMLS
- 2003-02-18 Delisted — TheMLS
- 2002-12-02 Listed $689,000 TheMLS
- 2002-12-02 Delisted — TheMLS
- 2002-07-29 Listed — TheMLS
Property tax history
+1.7%/yrLatest (2025): $12,882 · +1.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…