CashFlowRE
Sign in Sign up
237 W 50th Triplex
C Composite 59.15
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 +25.3/30.0
  • DSCR +8.3/10.0
  • ARV discount +6.7/15.0
  • 1% rule +6.5/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,000

237 W 50th · Los Angeles, CA 90037
12 bd · 2.0 ba · 1,419 sqft · MultiFamily public records · 91 Days on market
Built 1908 5,442 sqft lot $493/sqft · 45% above area Est $687k · at est.

🖨 Deal sheet (PDF) 📄 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

Great investment opportunity. Triplex in a great location centrally located close to Expo line, LAFC, USC, museums transportation and much more. Front units are 1 bedroom 1 bathroom. Back unit is detached 2-bedroom 1 bath with its own yard craftsman bungalow style. Great rental income. Do not miss this great opportunity to own a great income producing investment. Showings will be on Saturday 4th from 10:30 to 12:30 pm.

Key facts

  • Own yard
  • Triplex
  • Rental income

Tags

TRIPLEXDETACHED UNITCRAFTSMAN BUNGALOW STYLERENTAL INCOMEOWN YARD

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/2.0-bath units multifamily listed at $699k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $528/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $699k).
  • Recommended offer: $636k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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 (+1.7%/yr); 104 active listings in the ZIP; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $8,011/mo this rent would consume 167% of the median local household income ($58k/yr) (locally 4200% 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 $5k of loan paydown is wiped out by about $21k 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 91 days — a 9% lower offer ($636k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y ago; this cycle's ask has dropped $51k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $636,090 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% 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 1908 — 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
1.15%
Cap rate
9.01%
Cash-on-cash
9.71%
DSCR
1.43
GRM
7.3

CMA / ARV

ARV (median comp)
$686,668
List price
$699,000
Delta
1.80%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.69% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.88×
Total profit
$-22,733
Equity at exit
$104,223
10-year hold
IRR
5.1%
Equity multiple
1.35×
Total profit
$68,734
Equity at exit
$60,437

Cash invested: $195,720 (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 90037

Rents YoY
1.7%
Active inventory
104
Price-to-rent
21.8×

Monthly cashflow live

Estimated rent
$8,011 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax from tax record
$788 /mo · $9,453/yr
Insurance
$291
HOA
$0
Vacancy / Maint / Mgmt
$1,682
Net cashflow
$1,584

Break-even live

Break-even rent $6,006
Max offer price $699,000
Occupancy floor 75%

Sensitivity live

Price -10% $1,980 -5% $1,782 +0% $1,584 +5% $1,386 +10% $1,188
Rent -10% $951 -5% $1,268 +0% $1,584 +5% $1,901 +10% $2,217
Rate -1.0pp $1,936 -0.5pp $1,762 base $1,584 +0.5pp $1,403 +1.0pp $1,219

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

UnitsBedsBathsEst. rent
Total (3 units) $8,011

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
$174,750
Closing costs
$20,970
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.

Listing history 38 events

  1. 2026-06-21
    days on market $699,000 Active 91 DOM
  2. 2026-06-18
    days on market $699,000 Active 88 DOM
  3. 2026-06-17
    days on market $699,000 Active 87 DOM
  4. 2026-06-16
    days on market $699,000 Active 86 DOM
  5. 2026-06-15
    days on market $699,000 Active 85 DOM
  6. 2026-06-13
    days on market $699,000 Active 83 DOM
  7. 2026-06-09
    days on market $699,000 Active 79 DOM
  8. 2026-06-08
    days on market $699,000 Active 78 DOM
  9. 2026-06-07
    days on market $699,000 Active 77 DOM
  10. 2026-06-04
    days on market $699,000 Active 74 DOM
  11. 2026-06-03
    days on market $699,000 Active 73 DOM
  12. 2026-06-02
    days on market $699,000 Active 72 DOM
  13. 2026-06-01
    days on market $699,000 Active 71 DOM
  14. 2026-05-31
    days on market $699,000 Active 70 DOM
  15. 2026-04-14
    price $699,000 422-char remark
    Show marketing remark (422 chars)

    Great investment opportunity. Triplex in a great location centrally located close to Expo line, LAFC, USC, museums transportation and much more. Front units are 1 bedroom 1 bathroom. Back unit is detached 2-bedroom 1 bath with its own yard craftsman bungalow style. Great rental income. Do not miss this great opportunity to own a great income producing investment. Showings will be on Saturday 4th from 10:30 to 12:30 pm.

  16. 2026-03-22
    listed $749,900 Active 422-char remark
    Show marketing remark (422 chars)

    Great investment opportunity. Triplex in a great location centrally located close to Expo line, LAFC, USC, museums transportation and much more. Front units are 1 bedroom 1 bathroom. Back unit is detached 2-bedroom 1 bath with its own yard craftsman bungalow style. Great rental income. Do not miss this great opportunity to own a great income producing investment. Showings will be on Saturday 4th from 10:30 to 12:30 pm.

  17. 2023-06-26
    soldstatus $730,000
  18. 2020-01-22
    soldstatus $605,000 Sold 793-char remark
    Show marketing remark (793 chars)

    Market rents - make this a great investment - potential for a 7 cap. All units have been recently updated, move-in condition and will be delivered vacant at close of escrow. The exterior was recently painted, newer windows throughout, low maintenance front yard and large grassy yard in back. Two separate structures . The front building is two units with newer flooring, updated kitchens and bathrooms, craftsman built ins throughout, both have laundry hook-ups inside. The back building is a detached craftsman bungalow with newer flooring, updated kitchen and bathroom, craftsman built ins, and laundry hook-ups. There is a large grassy back yard with plenty of space to add on. . Near Expo line, LAFC, USC, Museums, transportation and more. Easy to schedule showings, serious buyers only.

  19. 2020-01-22
    soldstatus $605,000
    Show marketing remark (793 chars)

    Market rents - make this a great investment - potential for a 7 cap. All units have been recently updated, move-in condition and will be delivered vacant at close of escrow. The exterior was recently painted, newer windows throughout, low maintenance front yard and large grassy yard in back. Two separate structures . The front building is two units with newer flooring, updated kitchens and bathrooms, craftsman built ins throughout, both have laundry hook-ups inside. The back building is a detached craftsman bungalow with newer flooring, updated kitchen and bathroom, craftsman built ins, and laundry hook-ups. There is a large grassy back yard with plenty of space to add on. . Near Expo line, LAFC, USC, Museums, transportation and more. Easy to schedule showings, serious buyers only.

  20. 2019-11-09
    historical
  21. 2019-08-04
    historical Backup Offers Accepted 793-char remark
    Show marketing remark (793 chars)

    Market rents - make this a great investment - potential for a 7 cap. All units have been recently updated, move-in condition and will be delivered vacant at close of escrow. The exterior was recently painted, newer windows throughout, low maintenance front yard and large grassy yard in back. Two separate structures . The front building is two units with newer flooring, updated kitchens and bathrooms, craftsman built ins throughout, both have laundry hook-ups inside. The back building is a detached craftsman bungalow with newer flooring, updated kitchen and bathroom, craftsman built ins, and laundry hook-ups. There is a large grassy back yard with plenty of space to add on. . Near Expo line, LAFC, USC, Museums, transportation and more. Easy to schedule showings, serious buyers only.

  22. 2019-07-15
    price $585,000 793-char remark
    Show marketing remark (793 chars)

    Market rents - make this a great investment - potential for a 7 cap. All units have been recently updated, move-in condition and will be delivered vacant at close of escrow. The exterior was recently painted, newer windows throughout, low maintenance front yard and large grassy yard in back. Two separate structures . The front building is two units with newer flooring, updated kitchens and bathrooms, craftsman built ins throughout, both have laundry hook-ups inside. The back building is a detached craftsman bungalow with newer flooring, updated kitchen and bathroom, craftsman built ins, and laundry hook-ups. There is a large grassy back yard with plenty of space to add on. . Near Expo line, LAFC, USC, Museums, transportation and more. Easy to schedule showings, serious buyers only.

  23. 2019-06-03
    price $700,000 793-char remark
    Show marketing remark (793 chars)

    Market rents - make this a great investment - potential for a 7 cap. All units have been recently updated, move-in condition and will be delivered vacant at close of escrow. The exterior was recently painted, newer windows throughout, low maintenance front yard and large grassy yard in back. Two separate structures . The front building is two units with newer flooring, updated kitchens and bathrooms, craftsman built ins throughout, both have laundry hook-ups inside. The back building is a detached craftsman bungalow with newer flooring, updated kitchen and bathroom, craftsman built ins, and laundry hook-ups. There is a large grassy back yard with plenty of space to add on. . Near Expo line, LAFC, USC, Museums, transportation and more. Easy to schedule showings, serious buyers only.

  24. 2019-05-06
    listed $635,000 Active 793-char remark
    Show marketing remark (793 chars)

    Market rents - make this a great investment - potential for a 7 cap. All units have been recently updated, move-in condition and will be delivered vacant at close of escrow. The exterior was recently painted, newer windows throughout, low maintenance front yard and large grassy yard in back. Two separate structures . The front building is two units with newer flooring, updated kitchens and bathrooms, craftsman built ins throughout, both have laundry hook-ups inside. The back building is a detached craftsman bungalow with newer flooring, updated kitchen and bathroom, craftsman built ins, and laundry hook-ups. There is a large grassy back yard with plenty of space to add on. . Near Expo line, LAFC, USC, Museums, transportation and more. Easy to schedule showings, serious buyers only.

  25. 2019-05-06
    listed $585,000
    Show marketing remark (793 chars)

    Market rents - make this a great investment - potential for a 7 cap. All units have been recently updated, move-in condition and will be delivered vacant at close of escrow. The exterior was recently painted, newer windows throughout, low maintenance front yard and large grassy yard in back. Two separate structures . The front building is two units with newer flooring, updated kitchens and bathrooms, craftsman built ins throughout, both have laundry hook-ups inside. The back building is a detached craftsman bungalow with newer flooring, updated kitchen and bathroom, craftsman built ins, and laundry hook-ups. There is a large grassy back yard with plenty of space to add on. . Near Expo line, LAFC, USC, Museums, transportation and more. Easy to schedule showings, serious buyers only.

  26. 2018-03-09
    status Pending
  27. 2018-03-08
    historical Cancelled
  28. 2018-03-08
    historical
  29. 2018-01-31
    status Active
  30. 2018-01-31
    price
  31. 2017-04-27
    status Pending
  32. 2017-03-21
    price
  33. 2017-02-27
    status Active
  34. 2017-02-17
    historical Hold
  35. 2017-02-09
    listed Active
  36. 2017-02-08
    listed $479,000
  37. 2016-11-28
    soldstatus $280,000
  38. 2016-04-22
    soldstatus $265,000

ⓘ 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
$9,453 · $788/mo
Projected year-2 tax
$9,453 · $788/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 ≥88°F today · 22 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
$96,132
− Mortgage interest
−$39,155
− Property taxes
−$9,453
− Insurance
−$3,495
− Repairs & maintenance
−$7,691
− Management
−$7,691
− Depreciation
−$20,335
Taxable income
$8,314
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,995
After-tax cash flow
$17,014/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)
65,482
Household income
$57,622
Rent vs Own
77.3% rent · 22.7% own
Severe rent burden
4200.0

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 (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 15% Black 15% Native American 3% White 2% Asian 1%
Hispanic origin (detail)
Mexican 43%
Common ancestry
British 1%
Foreign-born
44% · Canada, South Korea
Languages at home
23% English-only · Spanish 74% Korean 1% 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
▼ -639.09%
Current HPI
467.0371
Rent YoY
▲ 1.69%
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

+163.8% since first listed
24 events — show timeline
  • 2026-04-14 Price Changed $699,000 CRMLS
  • 2026-03-22 Listed $749,900 CRMLS
  • 2023-06-26 Sold (Public Records) $730,000 Public Records
  • 2020-01-22 Sold (Public Records) $605,000 Public Records
  • 2020-01-22 Sold (MLS) $605,000 TheMLS
  • 2019-11-09 Listing Removed SDMLS
  • 2019-08-04 Contingent TheMLS
  • 2019-07-15 Price Changed $585,000 TheMLS
  • 2019-06-03 Price Changed $700,000 TheMLS
  • 2019-05-06 Listed $585,000 SDMLS
  • 2019-05-06 Listed $635,000 TheMLS
  • 2018-03-09 Pending TheMLS
  • 2018-03-08 Listing Removed SDMLS
  • 2018-03-08 Delisted TheMLS
  • 2018-01-31 Relisted TheMLS
  • 2018-01-31 Price Changed TheMLS
  • 2017-04-27 Pending TheMLS
  • 2017-03-21 Price Changed TheMLS
  • 2017-02-27 Relisted TheMLS
  • 2017-02-17 Delisted TheMLS
  • 2017-02-09 Listed TheMLS
  • 2017-02-08 Listed $479,000 SDMLS
  • 2016-11-28 Sold (Public Records) $280,000 Public Records
  • 2016-04-22 Sold (Public Records) $265,000 Public Records

Property tax history

+17.6%/yr

Latest (2025): $9,453 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…