CashFlowRE
Sign in Sign up
14690 Hubbard St 🏷️ Likely Rental
C Composite 58.07
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 +19.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.0/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,388,000

14690 Hubbard St · Los Angeles, CA 91342
11 bd · 8.0 ba · 5,608 sqft · MultiFamily public records · 286 Days on market
Built 1959 7,684 sqft lot $248/sqft · 28% below area Est $1941k · 28% under

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

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

This commercial building at 14690 Hubbard Street, Sylmar, CA 91342 features a total of 11 bedrooms and 8 bathrooms across 7 units: Unit 1 is 2b/1b, Unit 2 is 1b/1b, Unit 3 is 2b/2b, Unit 4 is 2b/1b, Unit 5 is 1b/1b, Unit 6 is 1b/1b, and Unit 7 is 2b/1b. The property is currently tenant-occupied, generating immediate rental income. The roof is less than 5 years old, and most galvanized pipes have been upgraded to copper, reducing future maintenance costs. Located in the fast-growing Sylmar area of Los Angeles, this property offers investors long-term stability and strong rental demand. Hubbard Street is minutes from the 210, 5, and 118 freeways, providing excellent commuter access to Burbank, Pasadena, and downtown Los Angeles. The neighborhood is close to shopping centers, schools, parks, and employment hubs, making it attractive to tenants seeking convenience and affordability compared to neighboring San Fernando Valley markets. With low vacancy rates and continued appreciation in the Sylmar rental market, this is an exceptional opportunity for investors looking to secure consistent cash flow and future property value growth.

Key facts

  • Close to parks
  • Close to schools
  • 7,684 sq ft lot

Tags

IMMEDIATE RENTAL INCOMEROOF LESS THAN 5 YEARS OLDEXCELLENT COMMUTER ACCESSCLOSE TO SHOPPING CENTERSCLOSE TO SCHOOLSCLOSE TO PARKS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $1,388,000 price doesn't fit this home's estimated sale value (~$1,940,955) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4 × 3-bed/?-bath units multifamily listed at $1.39M.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $412/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($14k rent vs $1.39M).
  • Recommended offer: $1.22M (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 flat; 184 active listings in the ZIP; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $13,930/mo this rent would consume 170% of the median local household income ($98k/yr) (locally 2559% 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 $42k 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 286 days — a 12% lower offer ($1.22M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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 $700k; list at $1.39M implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,221,440 (12.0% below list)

Questions for the listing agent

  1. It's been on market 286 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 1959 — 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
1.00%
Cap rate
7.72%
Cash-on-cash
5.09%
DSCR
1.23
GRM
8.3

CMA / ARV

ARV (median comp)
$1,940,955
List price
$1,388,000
Delta
-28.49%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.02% rent growth · sell at horizon

5-year hold
IRR
-11.7%
Equity multiple
0.59×
Total profit
$-160,356
Equity at exit
$206,955
10-year hold
IRR
-7.5%
Equity multiple
0.59×
Total profit
$-160,905
Equity at exit
$120,009

Cash invested: $388,640 (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 91342

Rents YoY
0.0%
Active inventory
184
Price-to-rent
33.2×

Monthly cashflow live

Estimated rent
$13,930 high interval (Pro) →
Mortgage (P&I)
$7,279
Tax from tax record
$1,498 /mo · $17,977/yr
Insurance
$578
HOA
$0
Vacancy / Maint / Mgmt
$2,925
Net cashflow
$1,649

Break-even live

Break-even rent $11,842
Max offer price $1,388,000
Occupancy floor 83%

Sensitivity live

Price -10% $2,435 -5% $2,042 +0% $1,649 +5% $1,257 +10% $864
Rent -10% $549 -5% $1,099 +0% $1,649 +5% $2,200 +10% $2,750
Rate -1.0pp $2,348 -0.5pp $2,002 base $1,649 +0.5pp $1,290 +1.0pp $924

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

UnitsBedsBathsEst. rent
Total (4 units) $13,930

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
$347,000
Closing costs
$41,640
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 28 events

  1. 2026-06-21
    days on market $1,388,000 Active 286 DOM
  2. 2026-06-18
    days on market $1,388,000 Active 283 DOM
  3. 2026-06-17
    days on market $1,388,000 Active 282 DOM
  4. 2026-06-16
    days on market $1,388,000 Active 281 DOM
  5. 2026-06-15
    days on market $1,388,000 Active 280 DOM
  6. 2026-06-13
    days on market $1,388,000 Active 278 DOM
  7. 2026-06-09
    days on market $1,388,000 Active 274 DOM
  8. 2026-06-08
    days on market $1,388,000 Active 273 DOM
  9. 2026-06-07
    days on market $1,388,000 Active 272 DOM
  10. 2026-06-04
    days on market $1,388,000 Active 269 DOM
  11. 2026-06-03
    days on market $1,388,000 Active 268 DOM
  12. 2026-06-02
    days on market $1,388,000 Active 267 DOM
  13. 2026-06-01
    days on market $1,388,000 Active 266 DOM
  14. 2026-05-31
    days on market $1,388,000 Active 265 DOM
  15. 2025-09-07
    listed $1,388,000 Active 1144-char remark
    Show marketing remark (1144 chars)

    This commercial building at 14690 Hubbard Street, Sylmar, CA 91342 features a total of 11 bedrooms and 8 bathrooms across 7 units: Unit 1 is 2b/1b, Unit 2 is 1b/1b, Unit 3 is 2b/2b, Unit 4 is 2b/1b, Unit 5 is 1b/1b, Unit 6 is 1b/1b, and Unit 7 is 2b/1b. The property is currently tenant-occupied, generating immediate rental income. The roof is less than 5 years old, and most galvanized pipes have been upgraded to copper, reducing future maintenance costs. Located in the fast-growing Sylmar area of Los Angeles, this property offers investors long-term stability and strong rental demand. Hubbard Street is minutes from the 210, 5, and 118 freeways, providing excellent commuter access to Burbank, Pasadena, and downtown Los Angeles. The neighborhood is close to shopping centers, schools, parks, and employment hubs, making it attractive to tenants seeking convenience and affordability compared to neighboring San Fernando Valley markets. With low vacancy rates and continued appreciation in the Sylmar rental market, this is an exceptional opportunity for investors looking to secure consistent cash flow and future property value growth.

  16. 2025-02-10
    historical
  17. 2024-02-07
    listed $1,388,000 Active
  18. 2023-12-30
    historical
  19. 2022-12-20
    listed $1,588,000 Active
  20. 2022-12-12
    historical
  21. 2022-06-24
    listed $1,588,000 Active
  22. 2004-03-02
    soldstatus $700,000
  23. 1994-09-16
    soldstatus $102,500
  24. 1991-01-28
    soldstatus $378,000
  25. 1988-12-30
    soldstatus $330,540
  26. 1988-12-30
    soldstatus $369,000
  27. 1986-04-23
    soldstatus $415,000
  28. 1986-04-23
    soldstatus $535,000

ⓘ 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
$17,977 · $1,498/mo
Projected year-2 tax
$17,977 · $1,498/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 ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 12 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
$167,160
− Mortgage interest
−$77,750
− Property taxes
−$17,977
− Insurance
−$6,940
− Repairs & maintenance
−$13,373
− Management
−$13,373
− Depreciation
−$40,378
Taxable loss
−$2,630
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$631
After-tax cash flow
$20,425/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)
93,301
Household income
$98,118
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
2559.0

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 (74%)
Race & ethnicity
Hispanic / Latino 74% Two or more races 23% White 12% Asian 7% Black 3% Native American 2%
Hispanic origin (detail)
Mexican 59%
Common ancestry
Italian 1%
Foreign-born
36% · Canada, South Korea, Dominican Republic
Languages at home
32% English-only · Spanish 59% Tagalog/Filipino 4% Other Indo-European 3%

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
▼ -921.77%
Current HPI
440.1462
Rent YoY
▬ 0.02%
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

+234.5% since first listed
14 events — show timeline
  • 2025-09-07 Listed $1,388,000 CRMLS
  • 2025-02-10 Listing Removed CRMLS
  • 2024-02-07 Listed $1,388,000 CRMLS
  • 2023-12-30 Listing Removed CRMLS
  • 2022-12-20 Listed $1,588,000 CRMLS
  • 2022-12-12 Listing Removed CRMLS
  • 2022-06-24 Listed $1,588,000 CRMLS
  • 2004-03-02 Sold (Public Records) $700,000 Public Records
  • 1994-09-16 Sold (Public Records) $102,500 Public Records
  • 1991-01-28 Sold (Public Records) $378,000 Public Records
  • 1988-12-30 Sold (Public Records) $369,000 Public Records
  • 1988-12-30 Sold (Public Records) $330,540 Public Records
  • 1986-04-23 Sold (Public Records) $535,000 Public Records
  • 1986-04-23 Sold (Public Records) $415,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $17,977 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…