CashFlowRE
Sign in Sign up
390 S Sepulveda Blvd #208
D Composite 41.54
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

390 S Sepulveda Blvd #208 · Los Angeles, CA 90049
3 bd · 3.0 ba · 2,003 sqft · Condo public records · 153 Days on market
Built 1990 $524/sqft · 18% below area Est $1283k · 18% under $687/mo HOA · 10% of rent

🖨 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

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/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.
Recommended offer $645,902 (38.4% 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 153 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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?
  11. 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.
  12. 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.
  13. 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

5-year hold
IRR
7.8%
Equity multiple
1.54×
Total profit
$158,166
Equity at exit
$681,304
10-year hold
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
LARSO + JCEO 2023; relocation for substantial remodel evictions.

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

Break-even rent $9,829
Max offer price $645,902
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $1,049,000 Active 153 DOM
  2. 2026-06-18
    days on market $1,049,000 Active 150 DOM
  3. 2026-06-17
    days on market $1,049,000 Active 149 DOM
  4. 2026-06-16
    days on market $1,049,000 Active 148 DOM
  5. 2026-06-15
    days on market $1,049,000 Active 147 DOM
  6. 2026-06-13
    days on market $1,049,000 Active 145 DOM
  7. 2026-06-09
    days on market $1,049,000 Active 141 DOM
  8. 2026-06-08
    days on market $1,049,000 Active 140 DOM
  9. 2026-06-07
    days on market $1,049,000 Active 139 DOM
  10. 2026-06-04
    days on market $1,049,000 Active 136 DOM
  11. 2026-06-03
    days on market $1,049,000 Active 135 DOM
  12. 2026-06-02
    days on market $1,049,000 Active 134 DOM
  13. 2026-06-01
    days on market $1,049,000 Active 133 DOM
  14. 2026-05-31
    days on market $1,049,000 Active 132 DOM
  15. 2026-04-01
    price $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.

  16. 2026-01-28
    status 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.

  17. 2026-01-28
    price $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.

  18. 2025-08-27
    historical 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.

  19. 2025-08-19
    listed $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.

  20. 2003-04-04
    soldstatus $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!!!

  21. 2003-04-04
    soldstatus $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!!!

  22. 2003-02-18
    historical 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!!!

  23. 2002-12-02
    historical
    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!!!

  24. 2002-12-02
    listed $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!!!

  25. 2002-07-29
    listed

ⓘ 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
combined federal + state — saved on this device
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

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)
37,122
Household income
$170,607
Rent vs Own
46.6% rent · 53.4% 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

Price history

+52.2% since first listed
11 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%/yr

Latest (2025): $12,882 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…