10-Plex
6600 S Hoover St · Los Angeles, CA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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 +30.0/30.0
- DSCR +10.0/10.0
- 1% rule +8.9/10.0
- ARV discount +5.4/15.0
- Schools +3.6/10.0
- Livability +3.4/5.0
- Condition / age +2.5/5.0
- Rent growth +1.9/5.0
- Appreciation +0.0/10.0
$1,450,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 10 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
We are pleased to present 6600 S Hoover Ave, a 10-unit mixed-use property in Los Angeles, offered at a 6.58 GRM and an 9.47% CAP on current rents, assuming market rents for the 4 vacant units. Offered at a low $232/square foot, the property is comprised of three separate buildings offering of a total of 6,254 rentable square feet. The front building consists of two commercial units and four residential units followed by two duplexes in the rear on W 66th Street. Built in 1924, the property sits on a 5,257 square foot LAC2-zoned corner lot. The unit mix features two (2) ground level commercial units and eight (8) one-bedroom one-bathroom units. One (1) commercial unit and three (3) one-bedroom units will be delivered VACANT. Located on the corner of S Hoover St and W 66th St, this property is located five blocks west of the 110 Freeway as well as a number of bus stops. Nearby community establishments include The Family, Totorame Market Cafe, Paseo San Miguel, The Breakfast Shack, Nicapersian Saffron Food, La Chancla Night Market and more. Property is subject to LA City Rent Control. Contact the listing broker for additional information.
Key facts
- Lac2-zoned
- Two commercial units
- Two duplexes
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 8×1bd/1ba + 2×2bd/1ba units multifamily listed at $1.45M.
Deal economics
- At list price, monthly cash flow is $6k ($70k/yr) — positive. Per door: $586/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($20k rent vs $1.45M).
- Recommended offer: $1.28M (12.0% below list) — sets the bar for market timing.
- Cap rate 11.1% 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 (-2.5%/yr); 172 active listings in the ZIP; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
- At $20,106/mo this rent would consume 453% of the median local household income ($53k/yr) (locally 7490% 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 $44k 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.
- At projected returns (-3.0% appreciation + 0.0% rent growth), your $406k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 135 days — a 12% lower offer ($1.28M) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $762k; list at $1.45M implies a 90% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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?
- 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
- 1.39% ✓
- Cap rate
- 11.15%
- Cash-on-cash
- 17.33%
- DSCR
- 1.77
- GRM
- 6.0
CMA / ARV
- ARV (median comp)
- $1,384,455
- List price
- $1,450,000
- Delta
- 4.73%
- Verdict
- FAIR
- Comps
- 19 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- 5.3%
- Equity multiple
- 1.20×
- Total profit
- $79,843
- Equity at exit
- $216,200
- IRR
- 11.7%
- Equity multiple
- 1.80×
- Total profit
- $323,889
- Equity at exit
- $125,369
Cash invested: $406,000 (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 90044
- Rents YoY
- -2.5%
- Active inventory
- 172
- Price-to-rent
- 60.8×
Monthly cashflow live
- Estimated rent
- $20,106 high interval (Pro) →
- Mortgage (P&I)
- −$7,604
- Tax est. 1.5%
- −$1,812 /mo · $21,750/yr
- Insurance
- −$604
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$4,222
- Net cashflow
- $5,863
Break-even live
10-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 8× units | 1 | 1 | $15,888 |
| #1 | 1 | 1 | $1,986 |
| #2 | 1 | 1 | $1,986 |
| #3 | 1 | 1 | $1,986 |
| #4 | 1 | 1 | $1,986 |
| #5 | 1 | 1 | $1,986 |
| #6 | 1 | 1 | $1,986 |
| #7 | 1 | 1 | $1,986 |
| #8 | 1 | 1 | $1,986 |
| 2× units | 2 | 1 | $4,218 |
| #9 | 2 | 1 | $2,109 |
| #10 | 2 | 1 | $2,109 |
| Total (10 units) | $20,106 | ||
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
- $362,500
- Closing costs
- $43,500
- 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 15 events
-
2026-01-15$1,450,000 Active 1153-char remark
Show marketing remark (1153 chars)
We are pleased to present 6600 S Hoover Ave, a 10-unit mixed-use property in Los Angeles, offered at a 6.58 GRM and an 9.47% CAP on current rents, assuming market rents for the 4 vacant units. Offered at a low $232/square foot, the property is comprised of three separate buildings offering of a total of 6,254 rentable square feet. The front building consists of two commercial units and four residential units followed by two duplexes in the rear on W 66th Street. Built in 1924, the property sits on a 5,257 square foot LAC2-zoned corner lot. The unit mix features two (2) ground level commercial units and eight (8) one-bedroom one-bathroom units. One (1) commercial unit and three (3) one-bedroom units will be delivered VACANT. Located on the corner of S Hoover St and W 66th St, this property is located five blocks west of the 110 Freeway as well as a number of bus stops. Nearby community establishments include The Family, Totorame Market Cafe, Paseo San Miguel, The Breakfast Shack, Nicapersian Saffron Food, La Chancla Night Market and more. Property is subject to LA City Rent Control. Contact the listing broker for additional information.
-
2025-09-17Active
-
2014-12-22soldstatus $762,000 Closed Sale
-
2014-10-29price $799,000
-
2014-10-29status Active
-
2014-10-28historical Active Under Contract
-
2014-10-04$899,000 Active
-
2014-09-25historical Cancelled
-
2014-07-14price
-
2014-01-29Active
-
2012-04-09soldstatus $470,000 Closed
-
2012-03-20status Backup Offers Accepted
-
2012-03-05$499,000 Active
-
2007-03-02historical
-
2006-12-08
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $241,272
- − Mortgage interest
- −$81,223
- − Property taxes
- −$21,750
- − Insurance
- −$7,250
- − Repairs & maintenance
- −$19,302
- − Management
- −$19,302
- − Depreciation
- −$42,182
- Taxable income
- $50,264
- Est. tax owed @ 24.0%
- −$12,063
- After-tax cash flow
- $58,294/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)
- 94,830
- Household income
- $53,302
- Rent vs Own
- Severe rent burden
- 7490.0
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 (67%)
- Race & ethnicity
- Hispanic / Latino 67% Black 29% Two or more races 23% White 1% Native American 1%
- Hispanic origin (detail)
- Mexican 39%
- Foreign-born
- 34% · Canada
- Languages at home
- 37% English-only · Spanish 62%
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
- ▼ -691.99%
- Current HPI
- 467.9845
- Rent YoY
- ▼ -2.50%
- 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
+190.6% since first listed15 events — show timeline
- 2026-01-15 Listed $1,450,000 TheMLS
- 2025-09-17 Listed — TheMLS
- 2014-12-22 Sold (MLS) $762,000 CRMLS
- 2014-10-29 Price Changed $799,000 CRMLS
- 2014-10-29 Relisted — CRMLS
- 2014-10-28 Contingent — CRMLS
- 2014-10-04 Listed $899,000 CRMLS
- 2014-09-25 Delisted — TheMLS
- 2014-07-14 Price Changed — TheMLS
- 2014-01-29 Listed — TheMLS
- 2012-04-09 Sold (MLS) $470,000 CRMLS
- 2012-03-20 Pending — CRMLS
- 2012-03-05 Listed $499,000 CRMLS
- 2007-03-02 Delisted — TheMLS
- 2006-12-08 Listed — TheMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…