CashFlowRE
Sign in Sign up
5914 S Hoover 6-Plex
C- Composite 53.05
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 +26.0/30.0
  • DSCR +8.8/10.0
  • 1% rule +6.9/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$1,100,000

5914 S Hoover · Los Angeles, CA 90044
12 bd · 6.0 ba · 3,444 sqft · MultiFamily public records · 2 Days on market
Built 1957 4,733 sqft lot $319/sqft · 27% above area Est $870k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 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

Excellent investment opportunity with this 6-unit multifamily property located at 5914 S Hoover Ave. The property features six well-designed units, each offering 2 bedrooms and 1 bathroom, along with one assigned parking space per unit — a major value add in the area. 1 unit potential for owner-occupants or investors looking to set market rent. The remaining units offer a solid layout ideal for long-term tenancy. Centrally located with close proximity to major freeways, Downtown Los Angeles, SoFi Stadium, and the Intuit Dome, making this a highly desirable rental location with strong demand. A great opportunity to acquire a stable income property in a prime Los Angeles location with upside potential.

Key facts

  • Multifamily property
  • Centrally located
  • 4,733 sq ft lot

Tags

MULTIFAMILY PROPERTYASSIGNED PARKING SPACECENTRALLY LOCATEDSTABLE INCOME PROPERTYPRIME LOS ANGELES LOCATION

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 6 × 2-bed/1-bath units multifamily listed at $1.10M.

Deal economics

  • At list price, monthly cash flow is $3k ($33k/yr) — positive. Per door: $459/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($13k rent vs $1.10M).
  • Cap rate 9.3% 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 $13,069/mo this rent would consume 294% 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 $8k of loan paydown is wiped out by about $33k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 9y ago; this cycle's ask has dropped $150k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1957 — 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 $1,100,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.19%
Cap rate
9.30%
Cash-on-cash
10.73%
DSCR
1.48
GRM
7.0

CMA / ARV

ARV (median comp)
$869,523
List price
$1,100,000
Delta
43.76%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
624 W 53rd St 0.50mi 12/6.0 3,715 (+8%) 12mo $1,400,000 $377 53
609 W 54th St 0.48mi 12/6.0 3,715 (+8%) 18mo $1,325,000 $357 50
822 W 60th St 0.13mi 13/9.0 (+1) 2,957 (-14%) 22mo $900,000 $304 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-3.7%
Equity multiple
0.87×
Total profit
$-40,955
Equity at exit
$164,014
10-year hold
IRR
2.3%
Equity multiple
1.14×
Total profit
$42,918
Equity at exit
$95,108

Cash invested: $308,000 (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
42.1×

Monthly cashflow live

Estimated rent
$13,069 high interval (Pro) →
Mortgage (P&I)
$5,769
Tax from tax record
$1,343 /mo · $16,122/yr
Insurance
$458
HOA
$0
Vacancy / Maint / Mgmt
$2,744
Net cashflow
$2,754

Break-even live

Break-even rent $9,583
Max offer price $1,100,000
Occupancy floor 74%

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

UnitsBedsBathsEst. rent
Total (6 units) $13,069

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
$275,000
Closing costs
$33,000
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 35 events

  1. 2026-06-18
    days on market $1,100,000 Active 2 DOM
  2. 2026-06-17
    pricedays on marketlisting id $1,100,000 Active 1 DOM
  3. 2026-06-09
    days on market $1,250,000 Active 131 DOM
  4. 2026-06-08
    days on market $1,250,000 Active 130 DOM
  5. 2026-06-07
    days on market $1,250,000 Active 129 DOM
  6. 2026-06-04
    days on market $1,250,000 Active 126 DOM
  7. 2026-06-03
    days on market $1,250,000 Active 125 DOM
  8. 2026-06-02
    days on market $1,250,000 Active 124 DOM
  9. 2026-06-01
    days on market $1,250,000 Active 123 DOM
  10. 2026-05-31
    days on market $1,250,000 Active 122 DOM
  11. 2026-01-29
    listed $1,250,000 Active 715-char remark
    Show marketing remark (715 chars)

    Excellent investment opportunity with this 6-unit multifamily property located at 5914 S Hoover Ave. The property features six well-designed units, each offering 2 bedrooms and 1 bathroom, along with one assigned parking space per unit — a major value add in the area. 1 unit potential for owner-occupants or investors looking to set market rent. The remaining units offer a solid layout ideal for long-term tenancy. Centrally located with close proximity to major freeways, Downtown Los Angeles, SoFi Stadium, and the Intuit Dome, making this a highly desirable rental location with strong demand. A great opportunity to acquire a stable income property in a prime Los Angeles location with upside potential.

  12. 2026-01-15
    historical $1,250,000 715-char remark
    Show marketing remark (715 chars)

    Excellent investment opportunity with this 6-unit multifamily property located at 5914 S Hoover Ave. The property features six well-designed units, each offering 2 bedrooms and 1 bathroom, along with one assigned parking space per unit — a major value add in the area. 1 unit potential for owner-occupants or investors looking to set market rent. The remaining units offer a solid layout ideal for long-term tenancy. Centrally located with close proximity to major freeways, Downtown Los Angeles, SoFi Stadium, and the Intuit Dome, making this a highly desirable rental location with strong demand. A great opportunity to acquire a stable income property in a prime Los Angeles location with upside potential.

  13. 2025-12-31
    historical
  14. 2025-09-20
    status Active
  15. 2025-09-19
    price $1,250,000
  16. 2025-06-21
    price $1,350,000
  17. 2025-02-28
    listed $1,450,000 Active
  18. 2022-03-31
    soldstatus $1,200,000 Closed Sale
  19. 2022-03-31
    soldstatus $1,200,000
  20. 2022-03-01
    status Pending Sale
  21. 2021-11-29
    price $1,270,000
  22. 2021-11-01
    listed $1,295,000 Active
  23. 2020-11-25
    soldstatus $1,055,000
  24. 2017-07-25
    historical
  25. 2017-07-17
    status Pending Sale
  26. 2017-06-28
    soldstatus $805,000 Closed Sale
  27. 2017-06-28
    soldstatus $805,000 Closed Sale
  28. 2017-06-28
    soldstatus $805,000
  29. 2017-06-27
    soldstatus $805,000
  30. 2017-05-27
    status Pending Sale
  31. 2017-05-27
    status Active
  32. 2017-05-19
    historical Hold Do Not Show
  33. 2017-05-17
    listed $707,888 Active
  34. 2017-05-16
    listed $707,888
  35. 1990-08-21
    soldstatus $275,000

ⓘ 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
$16,122 · $1,343/mo
Projected year-2 tax
$16,122 · $1,343/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 5/10 Major 7 d/yr ≥88°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
$156,828
− Mortgage interest
−$61,617
− Property taxes
−$16,122
− Insurance
−$5,500
− Repairs & maintenance
−$12,546
− Management
−$12,546
− Depreciation
−$32,000
Taxable income
$16,497
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,959
After-tax cash flow
$29,091/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

+354.5% since first listed
25 events — show timeline
  • 2026-01-29 Listed $1,250,000 CRMLS
  • 2026-01-15 Coming Soon $1,250,000 CRMLS
  • 2025-12-31 Listing Removed CRMLS
  • 2025-09-20 Relisted CRMLS
  • 2025-09-19 Price Changed $1,250,000 CRMLS
  • 2025-06-21 Price Changed $1,350,000 CRMLS
  • 2025-02-28 Listed $1,450,000 CRMLS
  • 2022-03-31 Sold (Public Records) $1,200,000 Public Records
  • 2022-03-31 Sold (MLS) $1,200,000 CRMLS
  • 2022-03-01 Pending CRMLS
  • 2021-11-29 Price Changed $1,270,000 CRMLS
  • 2021-11-01 Listed $1,295,000 CRMLS
  • 2020-11-25 Sold (Public Records) $1,055,000 Public Records
  • 2017-07-25 Listing Removed CRMLS
  • 2017-07-17 Pending CRMLS
  • 2017-06-28 Sold (MLS) $805,000 SDMLS
  • 2017-06-28 Sold (MLS) $805,000 CRMLS
  • 2017-06-28 Sold (MLS) $805,000 CRMLS
  • 2017-06-27 Sold (Public Records) $805,000 Public Records
  • 2017-05-27 Pending CRMLS
  • 2017-05-27 Relisted CRMLS
  • 2017-05-19 Delisted CRMLS
  • 2017-05-17 Listed $707,888 CRMLS
  • 2017-05-16 Listed $707,888 SDMLS
  • 1990-08-21 Sold (Public Records) $275,000 Public Records

Property tax history

+6.9%/yr

Latest (2025): $16,122 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…