CashFlowRE
Sign in Sign up
252 S 7th 6-Plex
F Composite 25.67
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).

  • Cash flow +9.1/30.0
  • Rent growth +3.7/5.0
  • Livability +2.9/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$1,375,000

252 S 7th · Montebello, CA 90640
6 bd · 6.0 ba · 2,304 sqft · MultiFamily public records · 99 Days on market
Built 1915 5,504 sqft lot $597/sqft · 48% above area Est $930k · 48% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

What if your next investment property already came with six renovated units producing stable rental income in one of Montebello’s strongest rental markets? We are pleased to present a turn-key 6-unit investment opportunity in the heart of Montebello, offering investors a rare chance to acquire a well-maintained, income-producing property with strong rental demand. The property features six renovated 1-bedroom, 1-bathroom units that are easy to rent and professionally owned and operated, making this an ideal asset for investors seeking stable cash flow and long-term appreciation. Ownership has completed numerous recent renovations and capital improvements, allowing a new owner to step into a low-maintenance, professionally managed asset from day one. Each unit is separately metered for gas and electricity, and the owner has implemented a RUBS (Ratio Utility Billing System) for water and trash, helping reduce operating expenses and improve overall property efficiency. Tenants benefit from the property’s prime central location near Whittier Boulevard, placing them within close proximity to a wide range of shopping, dining, and everyday conveniences. The property also offers excellent regional connectivity with easy access to the 5, 60, 605, and 710 freeways, making commuting throughout Los Angeles County convenient. With renovated units, strong in-place rental income, and a desirable location in the San Gabriel Valley, this property presents an excellent opportunity for investors seeking a stable long-term hold or a strategic 1031 exchange acquisition. Property is subject to AB 1482 rent control regulations.

Key facts

  • Renovated units
  • Recent renovations
  • Capital improvements

Tags

RENOVATED UNITSRECENT RENOVATIONSCAPITAL IMPROVEMENTSPRIME CENTRAL LOCATION

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 6 × 1-bed/1-bath units multifamily listed at $1.38M.

Deal economics

  • At list price, monthly cash flow is $-1k ($-13k/yr) — negative. Per door: $-177/mo.
  • To cash-flow at today's rent, offer at most $1.19M (13.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.08M (21.7% below list).
  • Recommended offer: $1.08M (21.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 2.3% in Montebello — 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 (#693 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment B; Watch: schools D, amenities D, crime F.
  • Montebello Unified (suburban): math 17% / reading 32% proficiency, ranked #419 of 517 in CA (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.9%/yr); 167 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $10,760/mo this rent would consume 162% of the median local household income ($80k/yr) (locally 3045% 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 $10k of loan paydown is wiped out by about $41k 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 99 days — a 9% lower offer ($1.25M) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y ago; this cycle's ask has dropped $120k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,076,000 (21.7% 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 99 days. Have you received any prior offers? Is the seller open to a 22% 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. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.78%
Cap rate
5.37%
Cash-on-cash
-3.31%
DSCR
0.85
GRM
10.6

CMA / ARV

ARV (median comp)
$930,000
List price
$1,375,000
Delta
47.85%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
224 S Greenwood Ave 0.28mi 6/3.0 2,226 (-3%) 6mo $1,100,000 $494 64
439 S Montebello Blvd 0.20mi 6/5.0 2,610 (+13%) 6mo $1,000,000 $383 59
312 N Poplar 0.70mi 5/3.0 (-1) 2,278 (-1%) 0mo $910,000 $399 48
4739 Ivy 0.73mi 7/5.0 (+1) 2,460 (+7%) 2mo $950,000 $386 44
133 S 2nd St 0.32mi 5/3.0 (-1) 2,057 (-11%) 13mo $960,000 $467 39

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 · 4.94% rent growth · sell at horizon

5-year hold
IRR
-19.7%
Equity multiple
0.30×
Total profit
$-268,898
Equity at exit
$205,017
10-year hold
IRR
-8.8%
Equity multiple
0.40×
Total profit
$-229,106
Equity at exit
$118,885

Cash invested: $385,000 (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 90640

Rents YoY
4.9%
Active inventory
167
Price-to-rent
63.9×

Monthly cashflow live

Estimated rent
$10,760 medium interval (Pro) →
Mortgage (P&I)
$7,211
Tax from tax record
$1,780 /mo · $21,357/yr
Insurance
$573
HOA
$0
Vacancy / Maint / Mgmt
$2,260
Net cashflow
$-1,063

Break-even live

Break-even rent $12,105
Max offer price $1,187,232
Occupancy floor

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

UnitsBedsBathsEst. rent
Total (6 units) $10,760

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
$343,750
Closing costs
$41,250
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4735 Myrtle St Pico Rivera, CA 5.0 3.0 1975 $4,350 $2.20 1d 1 0.79mi
1031 S Montebello Blvd Montebello, CA 5.0 4.0 1660 $4,600 $2.77 1d 1 1.03mi
1033 S Montebello Blvd Montebello, CA 5.0 4.0 1660 $4,450 $2.68 1d 1 1.03mi
1029 S Montebello Blvd Montebello, CA 5.0 4.0 1660 $4,500 $2.71 1d 1 1.04mi

Listing history 37 events

  1. 2026-06-18
    days on market $1,375,000 Active 99 DOM
  2. 2026-06-17
    days on market $1,375,000 Active 98 DOM
  3. 2026-06-16
    days on market $1,375,000 Active 97 DOM
  4. 2026-06-15
    days on market $1,375,000 Active 96 DOM
  5. 2026-06-13
    days on market $1,375,000 Active 94 DOM
  6. 2026-06-13
    days on market $1,375,000 Active 93 DOM
  7. 2026-06-09
    days on market $1,375,000 Active 92 DOM
  8. 2026-06-08
    days on market $1,375,000 Active 91 DOM
  9. 2026-06-07
    days on market $1,375,000 Active 90 DOM
  10. 2026-06-04
    days on market $1,375,000 Active 87 DOM
  11. 2026-06-03
    days on market $1,375,000 Active 86 DOM
  12. 2026-06-02
    days on market $1,375,000 Active 85 DOM
  13. 2026-06-01
    days on market $1,375,000 Active 84 DOM
  14. 2026-05-31
    days on market $1,375,000 Active 83 DOM
  15. 2026-05-07
    price $1,420,000 1647-char remark
    Show marketing remark (1647 chars)

    What if your next investment property already came with six renovated units producing stable rental income in one of Montebello’s strongest rental markets? We are pleased to present a turn-key 6-unit investment opportunity in the heart of Montebello, offering investors a rare chance to acquire a well-maintained, income-producing property with strong rental demand. The property features six renovated 1-bedroom, 1-bathroom units that are easy to rent and professionally owned and operated, making this an ideal asset for investors seeking stable cash flow and long-term appreciation. Ownership has completed numerous recent renovations and capital improvements, allowing a new owner to step into a low-maintenance, professionally managed asset from day one. Each unit is separately metered for gas and electricity, and the owner has implemented a RUBS (Ratio Utility Billing System) for water and trash, helping reduce operating expenses and improve overall property efficiency. Tenants benefit from the property’s prime central location near Whittier Boulevard, placing them within close proximity to a wide range of shopping, dining, and everyday conveniences. The property also offers excellent regional connectivity with easy access to the 5, 60, 605, and 710 freeways, making commuting throughout Los Angeles County convenient. With renovated units, strong in-place rental income, and a desirable location in the San Gabriel Valley, this property presents an excellent opportunity for investors seeking a stable long-term hold or a strategic 1031 exchange acquisition. Property is subject to AB 1482 rent control regulations.

  16. 2026-03-09
    listed $1,495,000 Active 1647-char remark
    Show marketing remark (1647 chars)

    What if your next investment property already came with six renovated units producing stable rental income in one of Montebello’s strongest rental markets? We are pleased to present a turn-key 6-unit investment opportunity in the heart of Montebello, offering investors a rare chance to acquire a well-maintained, income-producing property with strong rental demand. The property features six renovated 1-bedroom, 1-bathroom units that are easy to rent and professionally owned and operated, making this an ideal asset for investors seeking stable cash flow and long-term appreciation. Ownership has completed numerous recent renovations and capital improvements, allowing a new owner to step into a low-maintenance, professionally managed asset from day one. Each unit is separately metered for gas and electricity, and the owner has implemented a RUBS (Ratio Utility Billing System) for water and trash, helping reduce operating expenses and improve overall property efficiency. Tenants benefit from the property’s prime central location near Whittier Boulevard, placing them within close proximity to a wide range of shopping, dining, and everyday conveniences. The property also offers excellent regional connectivity with easy access to the 5, 60, 605, and 710 freeways, making commuting throughout Los Angeles County convenient. With renovated units, strong in-place rental income, and a desirable location in the San Gabriel Valley, this property presents an excellent opportunity for investors seeking a stable long-term hold or a strategic 1031 exchange acquisition. Property is subject to AB 1482 rent control regulations.

  17. 2025-12-01
    historical
  18. 2025-11-02
    price $1,499,000
  19. 2025-09-30
    price $1,525,000
  20. 2025-09-02
    listed $1,575,000 Active
  21. 2025-08-25
    historical
  22. 2025-08-09
    status Active
  23. 2025-08-08
    status Active
  24. 2025-07-18
    status Pending Sale
  25. 2025-07-08
    listed $1,650,000 Active
  26. 2023-09-01
    soldstatus $1,460,000 Sold
  27. 2023-09-01
    soldstatus $372,500
  28. 2023-06-26
    historical Backup Offers Accepted
  29. 2023-06-02
    status Active
  30. 2023-05-01
    historical Backup Offers Accepted
  31. 2023-04-10
    listed $1,460,000 Active
  32. 2020-02-26
    soldstatus $905,000 Sold
  33. 2020-02-26
    soldstatus $905,000
  34. 2020-01-31
    status Pending
  35. 2020-01-16
    historical Backup Offers Accepted
  36. 2020-01-06
    price $950,000
  37. 2019-11-12
    listed $1,050,000 Active

ⓘ 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
$21,357 · $1,780/mo
Projected year-2 tax
$21,357 · $1,780/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥95°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
$129,120
− Mortgage interest
−$77,021
− Property taxes
−$21,357
− Insurance
−$6,875
− Repairs & maintenance
−$10,330
− Management
−$10,330
− Depreciation
−$40,000
Taxable loss
−$36,793
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$8,830
After-tax cash flow
$-3,925/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
Montebello Unified
NCES district ID
0625470
Math proficiency
17% ▼ -7.00%
Reading proficiency
32% ▼ -5.00%
Median HH income
$45,250
Composite
21.13/100
National rank
#8433
State rank
#419 of 517 in CA

Livability — Montebello

Score
58/100
State rank
#693
US rank
#21068

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Montebello, CA
County
Los Angeles County · 9,444,647 people
City population
61,382
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
61,382
Household income
$79,625
Rent vs Own
53.8% rent · 46.2% own
Severe rent burden
3045.0

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 (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 19% Asian 13% White 6% Native American 3%
Hispanic origin (detail)
Mexican 68%
Foreign-born
36% · Canada, China, Vietnam
Languages at home
28% English-only · Spanish 58% Chinese 6% Other Indo-European 4%

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
▼ -812.47%
Current HPI
366.3118
Rent YoY
▲ 4.94%
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

+35.2% since first listed
23 events — show timeline
  • 2026-05-07 Price Changed $1,420,000 CRMLS
  • 2026-03-09 Listed $1,495,000 CRMLS
  • 2025-12-01 Listing Removed CRMLS
  • 2025-11-02 Price Changed $1,499,000 CRMLS
  • 2025-09-30 Price Changed $1,525,000 CRMLS
  • 2025-09-02 Listed $1,575,000 CRMLS
  • 2025-08-25 Listing Removed CRMLS
  • 2025-08-09 Relisted CRMLS
  • 2025-08-08 Relisted CRMLS
  • 2025-07-18 Pending CRMLS
  • 2025-07-08 Listed $1,650,000 CRMLS
  • 2023-09-01 Sold (Public Records) $372,500 Public Records
  • 2023-09-01 Sold (MLS) $1,460,000 TheMLS
  • 2023-06-26 Contingent TheMLS
  • 2023-06-02 Relisted TheMLS
  • 2023-05-01 Contingent TheMLS
  • 2023-04-10 Listed $1,460,000 TheMLS
  • 2020-02-26 Sold (Public Records) $905,000 Public Records
  • 2020-02-26 Sold (MLS) $905,000 TheMLS
  • 2020-01-31 Pending TheMLS
  • 2020-01-16 Contingent TheMLS
  • 2020-01-06 Price Changed $950,000 TheMLS
  • 2019-11-12 Listed $1,050,000 TheMLS

Property tax history

+17.7%/yr

Latest (2025): $21,357 · -0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…