CashFlowRE
Sign in Sign up
6600 S Hoover St 10-Plex
B- Composite 65.58
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

6600 S Hoover St · Los Angeles, CA 90044
80 bd · 100.0 ba · 6,254 sqft · MultiFamily · 135 Days on market
Built 1924 5,257 sqft lot $232/sqft · at area comps Est $1384k · at est.

🖨 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

CORNER LOTLAC2-ZONEDTWO COMMERCIAL UNITSFOUR RESIDENTIAL UNITSTWO DUPLEXES

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 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.
Recommended offer $1,276,000 (12.0% below list)

Questions for the listing agent

  1. 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?
  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 1924 — 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
1.39%
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

5-year hold
IRR
5.3%
Equity multiple
1.20×
Total profit
$79,843
Equity at exit
$216,200
10-year hold
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
LARSO + JCEO 2023; relocation for substantial remodel evictions.

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

Break-even rent $12,684
Max offer price $1,450,000
Occupancy floor 66%

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

UnitsBedsBathsEst. rent
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

  1. 2026-01-15
    listed $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.

  2. 2025-09-17
    listed Active
  3. 2014-12-22
    soldstatus $762,000 Closed Sale
  4. 2014-10-29
    price $799,000
  5. 2014-10-29
    status Active
  6. 2014-10-28
    historical Active Under Contract
  7. 2014-10-04
    listed $899,000 Active
  8. 2014-09-25
    historical Cancelled
  9. 2014-07-14
    price
  10. 2014-01-29
    listed Active
  11. 2012-04-09
    soldstatus $470,000 Closed
  12. 2012-03-20
    status Backup Offers Accepted
  13. 2012-03-05
    listed $499,000 Active
  14. 2007-03-02
    historical
  15. 2006-12-08
    listed

ⓘ 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
combined federal + state — saved on this device
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

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)
94,830
Household income
$53,302
Rent vs Own
68.9% rent · 31.1% 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

Price history

+190.6% since first listed
15 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…