CashFlowRE
Sign in Sign up
5460 White Oak Unit G101
D Composite 42.78
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
  • Cash flow +7.3/30.0
  • 1% rule +7.2/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$229,900

5460 White Oak Unit G101 · Los Angeles, CA 91316
2 bd · 2.0 ba · 990 sqft · Condo public records · 118 Days on market
Built 1971 $232/sqft · 22% below area Est $296k · 22% under $978/mo HOA · 35% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 5460 White Oak Avenue, Unit G101, located in a convenient area of Encino. Residents enjoy a large pool and spa, three tennis courts, outdoor BBQ areas, a fully equipped fitness center, a sauna, a recreation room, and banquet space perfect for gatherings. Located just moments from the vibrant shops, restaurants, and entertainment along Ventura Boulevard, this property also offers easy access to the 101 and 405 freeways, making commuting throughout the Valley and Westside simple and convenient.

Key facts

  • Large pool
  • Spa
  • Sauna

Tags

LARGE POOLSPATHREE TENNIS COURTSOUTDOOR BBQ AREASFULLY EQUIPPED FITNESS CENTERSAUNA

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 2-bed/2.0-bath condo listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-374 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (28.8% below list).
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $164k (28.8% below list) — sets the bar for cash-flow.
  • Cap rate 4.7% 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 soft (-0.4%/yr); 198 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($92k/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.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 21y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 35% of rent.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 8→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $163,780 (28.8% 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 118 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. 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?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  10. 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?
  11. 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?
  12. 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.
  13. 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.
  14. 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
1.22%
Cap rate
4.69%
Cash-on-cash
-5.74%
DSCR
0.74
GRM
6.8

CMA / ARV

ARV (median comp)
$296,215
List price
$229,900
Delta
-22.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-34.3%
Equity multiple
-0.07×
Total profit
$-68,642
Equity at exit
$34,279
10-year hold
IRR
-88.1%
Equity multiple
-0.86×
Total profit
$-119,517
Equity at exit
$19,878

Cash invested: $64,372 (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 91316

Rents YoY
-0.4%
Active inventory
198
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,800 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$240 /mo · $2,884/yr
Insurance
$96
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$978
Vacancy / Maint / Mgmt
$588
Net cashflow
$-374

Break-even live

Break-even rent $3,274
Max offer price $163,780
Occupancy floor

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
$57,475
Closing costs
$6,897
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
5460 White Oak Ave Encino, CA 1.0–2.0 1.5–2.0 851 $2,800 $3.29 43d 4 0.04mi
5460 White Oak Ave Encino, CA 1.0–2.0 1.0–2.0 836 $2,990 $3.57 7d 6 0.04mi
5460 White Oak Ave Encino, CA 1.0–2.0 1.0–2.0 836 $2,990 $3.57 15d 7 0.04mi
5460 White Oak Ave Encino, CA 1.0–2.0 1.0–2.0 836 $2,990 $3.57 2d 5 0.04mi
5464 Yarmouth Ave Encino, CA 1.0 1.0 700 $1,928 $2.75 43d 1 0.16mi
17625 Burbank Blvd Encino, CA 2.0 2.0 840 $3,100 $3.69 43d 1 0.17mi
17730 Burbank Blvd Encino, CA 1.0 1.0 860 $2,350 $2.73 10d 2 0.20mi
17658 Martha St Encino, CA 1.0 1.0 563 $3,000 $5.33 2d 1 0.22mi
17660 Martha St Encino, CA 2.0 1.0 1068 $4,800 $4.49 2d 1 0.22mi
17849 Margate St Encino, CA 2.0 2.0 1066 $2,595 $2.43 16d 1 0.27mi
5434 Zelzah Ave Encino, CA 1.0 1.0 788 $1,938 $2.46 22d 2 0.27mi
5303 Yarmouth Ave Encino, CA 2.0 2.0 1100 $2,250 $2.05 43d 1 0.29mi
5320 Zelzah Ave #314 Encino, CA 2.0 2.0 1080 $2,650 $2.45 43d 1 0.31mi
5320 Zelzah Ave #314 Encino, CA 2.0 2.0 1080 $2,350 $2.18 20d 1 0.31mi
5320 Zelzah Ave Encino, CA 2.0 2.0 1080 $2,422 $2.24 24d 2 0.31mi
5417 Zelzah Ave Encino, CA 1.0–2.0 1.0–2.5 1111 $3,495 $3.14 3d 4 0.33mi
17340 Burbank Blvd Encino, CA 1.0 1.0 650 $2,000 $3.08 7d 1 0.35mi
5424 Newcastle Ave Encino, CA 1.0–2.0 1.0–2.0 825 $2,350 $2.85 43d 6 0.38mi
5400 Newcastle Ave Encino, CA 1.0–2.0 1.0–2.0 930 $3,000 $3.22 7d 3 0.39mi
5400 Newcastle Ave Encino, CA 2.0–3.0 2.0 1007 $2,495 $2.48 43d 3 0.39mi
5400 Newcastle Ave #43 Encino, CA 2.0 2.0 903 $2,295 $2.54 18d 1 0.39mi
17320 Burbank Blvd Encino, CA 1.0 1.0 550 $2,095 $3.81 43d 1 0.40mi
5168 Yarmouth Ave Encino, CA 2.0 2.0 1100 $2,595 $2.36 43d 1 0.40mi
17600 Bromley St Encino, CA 2.0 1.0 1014 $3,250 $3.21 22d 1 0.40mi
5150 Yarmouth Ave Encino, CA 1.0 1.0 1000 $2,199 $2.20 24d 1 0.43mi
5403 Newcastle Ave #8 Encino, CA 2.0 2.0 970 $2,650 $2.73 22d 1 0.44mi
5139 White Oak Ave Unit 02 Encino, CA 1.0 1.0 800 $1,895 $2.37 43d 1 0.46mi
5139 White Oak Ave Unit 09 (2/2) Encino, CA 2.0 2.0 1033 $2,450 $2.37 18d 1 0.46mi
5130 Yarmouth Ave Encino, CA 2.0 1.0 814 $2,350 $2.89 14d 1 0.46mi
5415 Newcastle Ave Encino, CA 1.0–2.0 1.0–1.5 925 $2,395 $2.59 43d 3 0.46mi
5415 Newcastle Ave Encino, CA 2.0 1.5 1100 $2,075 $1.89 7d 1 0.46mi
17914 Magnolia Blvd #128 Encino, CA 2.0 2.0 1107 $3,250 $2.94 14d 1 0.47mi
17914 Magnolia Blvd #128 Encino, CA 2.0 2.0 1107 $3,250 $2.94 2d 1 0.47mi
5501 Newcastle Ave Encino, CA 1.0–3.0 1.0–2.5 1215 $3,242 $2.67 3d 8 0.47mi
5834 Balcom Ave Encino, CA 2.0 1.0 781 $3,500 $4.48 43d 1 0.48mi
5325 Newcastle Ave #322 Encino, CA 2.0 1.0 809 $2,450 $3.03 7d 1 0.50mi
5325 Newcastle Ave Encino, CA 2.0 1.0 642 $2,450 $3.82 12d 2 0.50mi
17447 Burma St Encino, CA 3.0 1.0 1051 $3,500 $3.33 19d 1 0.53mi
5500 Lindley Ave #222 Encino, CA 1.0 1.0 881 $2,300 $2.61 14d 1 0.54mi
5500 Lindley Ave Encino, CA 1.0 1.0 706 $1,800 $2.55 43d 1 0.55mi

HOA detail condo

Monthly dues
$978 · $11,736/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 46 events

  1. 2026-06-18
    days on market $229,900 Active 118 DOM
  2. 2026-06-17
    days on market $229,900 Active 117 DOM
  3. 2026-06-16
    days on market $229,900 Active 116 DOM
  4. 2026-06-15
    days on market $229,900 Active 115 DOM
  5. 2026-06-13
    days on market $229,900 Active 113 DOM
  6. 2026-06-09
    days on market $229,900 Active 109 DOM
  7. 2026-06-08
    days on market $229,900 Active 108 DOM
  8. 2026-06-07
    days on market $229,900 Active 107 DOM
  9. 2026-06-04
    days on market $229,900 Active 104 DOM
  10. 2026-06-03
    days on market $229,900 Active 103 DOM
  11. 2026-06-02
    days on market $229,900 Active 102 DOM
  12. 2026-06-01
    days on market $229,900 Active 101 DOM
  13. 2026-05-31
    days on market $229,900 Active 100 DOM
  14. 2026-04-28
    price $229,900 508-char remark
    Show marketing remark (508 chars)

    Welcome to 5460 White Oak Avenue, Unit G101, located in a convenient area of Encino. Residents enjoy a large pool and spa, three tennis courts, outdoor BBQ areas, a fully equipped fitness center, a sauna, a recreation room, and banquet space perfect for gatherings. Located just moments from the vibrant shops, restaurants, and entertainment along Ventura Boulevard, this property also offers easy access to the 101 and 405 freeways, making commuting throughout the Valley and Westside simple and convenient.

  15. 2026-03-24
    historical $2,200
  16. 2026-02-20
    listed $244,900 Active 508-char remark
    Show marketing remark (508 chars)

    Welcome to 5460 White Oak Avenue, Unit G101, located in a convenient area of Encino. Residents enjoy a large pool and spa, three tennis courts, outdoor BBQ areas, a fully equipped fitness center, a sauna, a recreation room, and banquet space perfect for gatherings. Located just moments from the vibrant shops, restaurants, and entertainment along Ventura Boulevard, this property also offers easy access to the 101 and 405 freeways, making commuting throughout the Valley and Westside simple and convenient.

  17. 2025-09-29
    listed Active
  18. 2025-09-10
    historical
  19. 2025-08-13
    status Active
  20. 2025-08-08
    historical Active Under Contract
  21. 2025-08-04
    status Active
  22. 2025-08-04
    price $225,000
  23. 2025-07-08
    status Active Under Contract
  24. 2025-07-04
    listed $199,000 Active
  25. 2025-02-13
    status Pending Sale
  26. 2025-02-12
    historical
  27. 2025-02-06
    listed $100,000 Active
  28. 2024-10-31
    price
  29. 2024-10-02
    status Pending
  30. 2024-08-23
    listed Active
  31. 2024-06-20
    listed $2,200
  32. 2024-06-14
    historical $2,199
  33. 2024-05-29
    price $2,199
  34. 2024-05-16
    price $2,299
  35. 2024-05-04
    listed $2,399
  36. 2024-05-03
    historical $2,399
  37. 2024-04-26
    price $2,399
  38. 2024-04-23
    price $2,499
  39. 2024-04-12
    listed $2,600
  40. 2007-02-17
    historical
  41. 2006-03-17
    soldstatus $300,000
  42. 2006-02-15
    soldstatus $300,000
  43. 2006-01-16
    listed $299,950
  44. 2005-09-28
    listed $319,950
  45. 1993-06-24
    soldstatus $90,000
  46. 1984-12-27
    soldstatus $76,600

ⓘ 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
$2,884 · $240/mo
Projected year-2 tax
$2,884 · $240/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) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 8 d/yr ≥101°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 8 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
$33,598
− Mortgage interest
−$12,878
− Property taxes
−$2,884
− Insurance
−$1,947
− Repairs & maintenance
−$2,688
− Management
−$2,688
− HOA
−$11,736
− Depreciation
−$6,688
Taxable loss
−$7,910
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,898
After-tax cash flow
$-2,593/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)
29,491
Household income
$92,311
Rent vs Own
49.8% rent · 50.2% own
Severe rent burden
2008.0

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 (73%)
Race & ethnicity
White 73% Hispanic / Latino 12% Two or more races 11% Asian 6% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Scotch-Irish 6% Romanian 4% Italian 3%
Foreign-born
37% · Canada, Jamaica, China
Languages at home
57% English-only · Other Indo-European 21% Spanish 7% Russian/Polish/Slavic 7%

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
▼ -1144.53%
Current HPI
392.7562
Rent YoY
▼ -0.41%
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

+200.1% since first listed
33 events — show timeline
  • 2026-04-28 Price Changed $229,900 CRMLS
  • 2026-03-24 Rental Removed $2,200 REDFIN
  • 2026-02-20 Listed $244,900 CRMLS
  • 2025-09-29 Listed TheMLS
  • 2025-09-10 Listing Removed CRMLS
  • 2025-08-13 Relisted CRMLS
  • 2025-08-08 Contingent CRMLS
  • 2025-08-04 Relisted CRMLS
  • 2025-08-04 Price Changed $225,000 CRMLS
  • 2025-07-08 Relisted CRMLS
  • 2025-07-04 Listed $199,000 CRMLS
  • 2025-02-13 Pending CRMLS
  • 2025-02-12 Listing Removed CRMLS
  • 2025-02-06 Listed $100,000 CRMLS
  • 2024-10-31 Price Changed TheMLS
  • 2024-10-02 Pending TheMLS
  • 2024-08-23 Listed TheMLS
  • 2024-06-20 Listed for Rent $2,200 REDFIN
  • 2024-06-14 Rental Removed $2,199 CRMLS
  • 2024-05-29 Price Changed $2,199 CRMLS
  • 2024-05-16 Price Changed $2,299 CRMLS
  • 2024-05-04 Listed for Rent $2,399 CRMLS
  • 2024-05-03 Rental Removed $2,399 CRMLS
  • 2024-04-26 Price Changed $2,399 CRMLS
  • 2024-04-23 Price Changed $2,499 CRMLS
  • 2024-04-12 Listed for Rent $2,600 CRMLS
  • 2007-02-17 Listing Removed CRMLS
  • 2006-03-17 Sold (Public Records) $300,000 Public Records
  • 2006-02-15 Sold (MLS) $300,000 CRMLS
  • 2006-01-16 Listed $299,950 CRMLS
  • 2005-09-28 Listed $319,950 CRMLS
  • 1993-06-24 Sold (Public Records) $90,000 Public Records
  • 1984-12-27 Sold (Public Records) $76,600 Public Records

Property tax history

-0.5%/yr

Latest (2025): $2,884 · -18.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…