CashFlowRE
Sign in Sign up
1533 6th Ave 11-Plex
D Composite 43.58
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).

  • Cash flow +15.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.7/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$3,250,000

1533 6th Ave · Los Angeles, CA 90019
18 bd · 11.0 ba · 9,145 sqft · MultiFamily public records · 87 Days on market
Built 1922 0.50 ac lot $355/sqft · 77% above area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 11 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

1533 6th Avenue is a charming 11-unit garden apartment building situated in the Central Arlington Heights Historic District. The beautiful Spanish Colonial Revival architecture is a throwback to old Los Angeles with a touch of Andalusia. Each casita features vaulted barrel ceilings, hardwood flooring, and patios that open into a shared courtyard. The majority of the units have been extensively renovated to include new windows, chef's kitchens with stainless steel appliances, washer/dryer hook-ups, and private yards. The property's diverse unit mix consists of seven 2+1's and four 1+1's. The property consistently generates above market rents while still maintaining opportunity for growth. In addition, there is ample tenant parking, owned communal laundry machines for extra income, and the property is positioned on a massive 21,750 square foot double lot. Superbly located, 1533 6th Avenue provides residents with many of the great things LA has to offer right outside their front door. The property features a stellar 85 walk score and is central to major employment, freeways, and points of interest alike. Tenants with children have numerous nearby parks and schools to choose from, including Queen Anne Park, Arlington Heights Elementary, and Johnnie Cochran Middle School. Public transit is easily accessible at the corner bus stop where the line 33 Metro takes riders to Santa Monica, Downtown, and everywhere in-between. 1533 6th Avenue offers investors the opportunity to cash flow, hedge against inflation, leverage tax advantages, and add more value.

Key facts

  • 0.5 acre lot
  • 9 parking spots
  • Built 1922

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 7×2bd/1ba + 4×1bd/1ba units multifamily listed at $3.25M.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $128/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $2.84M (12.6% below list).
  • Recommended offer: $2.84M (12.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% 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-, crime F, cost of living 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.
  • Zoned schools: Arlington Heights Elementary (311 students, 96% FRL); Johnnie Cochran Jr. Middle (545 students, 99% FRL); Los Angeles Senior High (math 16% / reading 43%, grade F, #750 of 1,170 statewide, top 66%, 1,043 students, 95% FRL) — zoned schools average 97% FRL vs 67% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 42% district-wide (-12 pts) — the specific schools serving this property underperform the Los Angeles Unified average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.5%/yr); 206 active listings in the ZIP; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $22k of loan paydown is wiped out by about $98k 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 87 days — a 6% lower offer ($3.06M) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 22y 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 $2.25M; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1922 — 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 $2,841,900 (12.6% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 13% 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 1922 — 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. 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?
  10. 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.
  11. 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.
  12. 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
0.87%
Cap rate
6.81%
Cash-on-cash
1.86%
DSCR
1.08
GRM
9.5

CMA / ARV

ARV (median comp)
$1,838,526
List price
$3,250,000
Delta
76.77%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-16.6%
Equity multiple
0.43×
Total profit
$-520,763
Equity at exit
$484,586
10-year hold
IRR
-14.6%
Equity multiple
0.27×
Total profit
$-661,750
Equity at exit
$281,001

Cash invested: $910,000 (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 90019

Rents YoY
-0.5%
Active inventory
206
Price-to-rent
102.6×

Monthly cashflow live

Estimated rent
$28,419 high interval (Pro) →
Mortgage (P&I)
$17,043
Tax from tax record
$2,647 /mo · $31,760/yr
Insurance
$1,354
HOA
$0
Vacancy / Maint / Mgmt
$5,968
Net cashflow
$1,407

Break-even live

Break-even rent $26,638
Max offer price $3,250,000
Occupancy floor 90%

Sensitivity live

Price -10% $3,247 -5% $2,327 +0% $1,407 +5% $487 +10% $-433
Rent -10% $-838 -5% $284 +0% $1,407 +5% $2,529 +10% $3,652
Rate -1.0pp $3,044 -0.5pp $2,233 base $1,407 +0.5pp $565 +1.0pp $-292

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

UnitsBedsBathsEst. rent
Total (11 units) $28,419

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
$812,500
Closing costs
$97,500
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 33 events

  1. 2026-06-21
    days on market $3,250,000 Active 87 DOM
  2. 2026-06-18
    days on market $3,250,000 Active 84 DOM
  3. 2026-06-17
    days on market $3,250,000 Active 83 DOM
  4. 2026-06-16
    days on market $3,250,000 Active 82 DOM
  5. 2026-06-15
    days on market $3,250,000 Active 81 DOM
  6. 2026-06-13
    days on market $3,250,000 Active 79 DOM
  7. 2026-06-09
    days on market $3,250,000 Active 75 DOM
  8. 2026-06-08
    days on market $3,250,000 Active 74 DOM
  9. 2026-06-07
    days on market $3,250,000 Active 73 DOM
  10. 2026-06-04
    days on market $3,250,000 Active 70 DOM
  11. 2026-06-03
    days on market $3,250,000 Active 69 DOM
  12. 2026-06-02
    days on market $3,250,000 Active 68 DOM
  13. 2026-06-01
    days on market $3,250,000 Active 67 DOM
  14. 2026-05-31
    days on market $3,250,000 Active 66 DOM
  15. 2026-05-14
    price $3,250,000 1570-char remark
    Show marketing remark (1570 chars)

    1533 6th Avenue is a charming 11-unit garden apartment building situated in the Central Arlington Heights Historic District. The beautiful Spanish Colonial Revival architecture is a throwback to old Los Angeles with a touch of Andalusia. Each casita features vaulted barrel ceilings, hardwood flooring, and patios that open into a shared courtyard. The majority of the units have been extensively renovated to include new windows, chef's kitchens with stainless steel appliances, washer/dryer hook-ups, and private yards. The property's diverse unit mix consists of seven 2+1's and four 1+1's. The property consistently generates above market rents while still maintaining opportunity for growth. In addition, there is ample tenant parking, owned communal laundry machines for extra income, and the property is positioned on a massive 21,750 square foot double lot. Superbly located, 1533 6th Avenue provides residents with many of the great things LA has to offer right outside their front door. The property features a stellar 85 walk score and is central to major employment, freeways, and points of interest alike. Tenants with children have numerous nearby parks and schools to choose from, including Queen Anne Park, Arlington Heights Elementary, and Johnnie Cochran Middle School. Public transit is easily accessible at the corner bus stop where the line 33 Metro takes riders to Santa Monica, Downtown, and everywhere in-between. 1533 6th Avenue offers investors the opportunity to cash flow, hedge against inflation, leverage tax advantages, and add more value.

  16. 2026-03-26
    listed $3,350,000 Active 1570-char remark
    Show marketing remark (1570 chars)

    1533 6th Avenue is a charming 11-unit garden apartment building situated in the Central Arlington Heights Historic District. The beautiful Spanish Colonial Revival architecture is a throwback to old Los Angeles with a touch of Andalusia. Each casita features vaulted barrel ceilings, hardwood flooring, and patios that open into a shared courtyard. The majority of the units have been extensively renovated to include new windows, chef's kitchens with stainless steel appliances, washer/dryer hook-ups, and private yards. The property's diverse unit mix consists of seven 2+1's and four 1+1's. The property consistently generates above market rents while still maintaining opportunity for growth. In addition, there is ample tenant parking, owned communal laundry machines for extra income, and the property is positioned on a massive 21,750 square foot double lot. Superbly located, 1533 6th Avenue provides residents with many of the great things LA has to offer right outside their front door. The property features a stellar 85 walk score and is central to major employment, freeways, and points of interest alike. Tenants with children have numerous nearby parks and schools to choose from, including Queen Anne Park, Arlington Heights Elementary, and Johnnie Cochran Middle School. Public transit is easily accessible at the corner bus stop where the line 33 Metro takes riders to Santa Monica, Downtown, and everywhere in-between. 1533 6th Avenue offers investors the opportunity to cash flow, hedge against inflation, leverage tax advantages, and add more value.

  17. 2019-01-16
    soldstatus $2,247,500
  18. 2019-01-15
    soldstatus $2,247,500 Closed Sale
  19. 2019-01-15
    soldstatus $2,247,500
  20. 2018-12-29
    status Pending Sale
  21. 2018-11-28
    status Active
  22. 2018-10-19
    status Pending Sale
  23. 2018-08-08
    price $2,520,000
  24. 2018-03-22
    listed $2,590,000 Active
  25. 2018-03-22
    listed $2,520,000
  26. 2005-10-31
    historical
  27. 2005-05-16
    listed
  28. 2005-05-06
    soldstatus $1,100,000
  29. 2004-09-17
    historical
  30. 2004-07-19
    historical
  31. 2004-07-17
    listed
  32. 2004-05-25
    listed
  33. 2003-04-04
    soldstatus $650,000

ⓘ 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
$31,760 · $2,647/mo
Projected year-2 tax
$31,760 · $2,647/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 ≥89°F today · 21 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
$341,028
− Mortgage interest
−$182,051
− Property taxes
−$31,760
− Insurance
−$16,250
− Repairs & maintenance
−$27,282
− Management
−$27,282
− Depreciation
−$94,545
Taxable loss
−$38,142
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$9,154
After-tax cash flow
$26,036/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)
59,548
Household income
$73,934
Rent vs Own
76.2% rent · 23.8% own
Severe rent burden
5272.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Hispanic / Latino 43% White 18% Black 17% Asian 17% Two or more races 13%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Lithuanian 1% Romanian 1% Italian 1%
Foreign-born
37% · Canada, South Korea, China
Languages at home
45% English-only · Spanish 38% Korean 10% Tagalog/Filipino 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
▼ -1477.82%
Current HPI
425.5427
Rent YoY
▼ -0.50%
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

+400.0% since first listed
19 events — show timeline
  • 2026-05-14 Price Changed $3,250,000 TheMLS
  • 2026-03-26 Listed $3,350,000 TheMLS
  • 2019-01-16 Sold (Public Records) $2,247,500 Public Records
  • 2019-01-15 Sold (MLS) $2,247,500 SDMLS
  • 2019-01-15 Sold (MLS) $2,247,500 CRMLS
  • 2018-12-29 Pending CRMLS
  • 2018-11-28 Relisted CRMLS
  • 2018-10-19 Pending CRMLS
  • 2018-08-08 Price Changed $2,520,000 CRMLS
  • 2018-03-22 Listed $2,520,000 SDMLS
  • 2018-03-22 Listed $2,590,000 CRMLS
  • 2005-10-31 Delisted TheMLS
  • 2005-05-16 Listed TheMLS
  • 2005-05-06 Sold (Public Records) $1,100,000 Public Records
  • 2004-09-17 Delisted TheMLS
  • 2004-07-19 Delisted TheMLS
  • 2004-07-17 Listed TheMLS
  • 2004-05-25 Listed TheMLS
  • 2003-04-04 Sold (Public Records) $650,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $31,760 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…