CashFlowRE
Sign in Sign up
10919 Pioneer Blvd 6-Plex
C- Composite 52.14
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 +21.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.8/10.0
  • Schools +4.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.3/5.0
  • Appreciation +0.0/10.0

$1,499,000

10919 Pioneer Blvd · Santa Fe Springs, CA 90670
8 bd · 6.0 ba · 4,660 sqft · MultiFamily public records · 84 Days on market
Built 1958 6,355 sqft lot

🖨 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

Exceptional investment opportunity in the heart of Santa Fe Springs. Located at 10919 Pioneer Blvd, this well-positioned 6-unit apartment building. 6 -one bedroom | one bath units with two units having had complete rehabs. Offering 4660 of living space, on a 6353 square foot lot. Common area laundry and garages with access from rear alley, one unit has it's own in unit stackable laundry. Each unit offers functional layouts appealing to a broad tenant base, making this an ideal asset for both seasoned investors and those looking to enter the multifamily space. Situated on a prime stretch of Pioneer Blvd, the property benefits from excellent visibility and convenient access to major freeways,

Key facts

  • 6,355 sq ft lot
  • 6 garage spots
  • Built 1958

Property features AI

Finance

  • Other: Property does not include an ADU
  • Financial info: Total building area reported as 6,353; Gross scheduled income: $104,054; Gross income: $104,054; Total actual rent collected monthly: $8,671; Net operating income: $49,925; Operating expenses: $54,129; Total expenses: $25,989; Insurance expense: $9,621; Water/sewer expense: $2,700; Trash expense: $7,800; Electric expense: $302; Tenants pay gas and electricity; 6 of 6 units leased
  • HOA & community: Suburban community setting

Exterior

  • Parking: 6 total parking spaces; Each unit includes an attached 1-car garage (6 attached garages total)
  • Utilities: Public sewer; District/public water; Six separate electric meters; Six separate gas meters; One separate water meter
  • Home design: Attached multi-unit property; Two stories; Entry at ground level
  • Construction: Single building containing all units; Built (year per assessor)
  • Exterior features: No pool; Walkstreet lot feature

Interior

  • Kitchen: Kitchens included in each unit (standard apartment kitchens)
  • Bedrooms: Six 1-bedroom units (each unit listed as 1 bed)
  • Bathrooms: Each unit has 1 full bathroom
  • Heating & cooling: Wall heaters; Wall/window cooling units
  • Interior features: Two-level layout; Ground-floor entry
  • Laundry & utility: On-site community/area laundry

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 × 1-bed/1-bath units multifamily listed at $1.50M.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive. Per door: $361/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 $1.47M (2.1% below list).
  • Recommended offer: $1.41M (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.2% in Santa Fe Springs — 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 46/100 on livability (#1,285 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment B+; Watch: schools D, crime F, amenities F.
  • Little Lake City Elementary (suburban): math 43% / reading 56% proficiency, ranked #417 of 1,400 in CA (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 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 $14,678/mo this rent would consume 198% of the median local household income ($89k/yr) (locally 477% 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 $45k 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 84 days — a 6% lower offer ($1.41M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 23y ago; this cycle's ask has dropped $101k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $550k; list at $1.50M implies a 173% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,409,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% 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 1958 — 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
0.98%
Cap rate
8.03%
Cash-on-cash
6.20%
DSCR
1.28
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-6.8%
Equity multiple
0.75×
Total profit
$-105,194
Equity at exit
$223,506
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$84,747
Equity at exit
$129,606

Cash invested: $419,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 90670

Active inventory
14
Price-to-rent
51.1×

Monthly cashflow live

Estimated rent
$14,678 high interval (Pro) →
Mortgage (P&I)
$7,861
Tax from tax record
$942 /mo · $11,310/yr
Insurance
$625
HOA
$0
Vacancy / Maint / Mgmt
$3,082
Net cashflow
$2,168

Break-even live

Break-even rent $11,934
Max offer price $1,499,000
Occupancy floor 80%

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

UnitsBedsBathsEst. rent
Total (6 units) $14,678

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
$374,750
Closing costs
$44,970
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 25 events

  1. 2026-06-18
    days on market $1,499,000 Active 84 DOM
  2. 2026-06-17
    days on market $1,499,000 Active 83 DOM
  3. 2026-06-16
    days on market $1,499,000 Active 82 DOM
  4. 2026-06-15
    price $1,499,000 Active 81 DOM
  5. 2026-06-15
    days on market $1,550,000 Active 81 DOM
  6. 2026-06-13
    days on market $1,550,000 Active 79 DOM
  7. 2026-06-13
    days on market $1,550,000 Active 78 DOM
  8. 2026-06-09
    days on market $1,550,000 Active 75 DOM
  9. 2026-06-08
    days on market $1,550,000 Active 74 DOM
  10. 2026-06-07
    days on market $1,550,000 Active 73 DOM
  11. 2026-06-04
    days on market $1,550,000 Active 70 DOM
  12. 2026-06-03
    days on market $1,550,000 Active 69 DOM
  13. 2026-06-02
    days on market $1,550,000 Active 68 DOM
  14. 2026-06-01
    days on market $1,550,000 Active 67 DOM
  15. 2026-05-31
    days on market $1,550,000 Active 66 DOM
  16. 2026-04-08
    price $1,550,000
  17. 2026-03-26
    listed $1,600,000 Active
  18. 2024-03-28
    historical $1,695
  19. 2024-03-13
    listed $1,695
  20. 2023-06-17
    historical
  21. 2005-12-31
    historical
  22. 2005-05-30
    listed $1,200,000
  23. 2003-08-22
    soldstatus $550,000
  24. 2003-07-05
    historical
  25. 2003-04-11
    listed $575,000

ⓘ 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
$11,310 · $942/mo
Projected year-2 tax
$11,392 · $949/mo
Expected delta
+$83/yr (+$7/mo · 0.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X · 18% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥93°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$176,136
− Mortgage interest
−$83,967
− Property taxes
−$11,310
− Insurance
−$7,495
− Repairs & maintenance
−$14,091
− Management
−$14,091
− Depreciation
−$43,607
Taxable income
$1,575
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$378
After-tax cash flow
$25,634/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
Little Lake City Elementary
NCES district ID
0621930
Math proficiency
43% ▲ 1.00%
Reading proficiency
56% ▼ -1.00%
Median HH income
$65,748
Composite
45.88/100
National rank
#5552
State rank
#417 of 1400 in CA

Livability — Santa Fe Springs

Score
46/100
State rank
#1285
US rank
#26499

Category grades

Amenities F Commute F Cost of living F Crime F Employment B+ Housing C+ Health & safety F User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Fe Springs, CA
County
Los Angeles County · 9,444,647 people
City population
17,851
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
17,851
Household income
$88,872
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
477.0

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 (76%)
Race & ethnicity
Hispanic / Latino 76% Two or more races 21% White 9% Asian 8% Native American 2% Pacific Islander 2% Black 2%
Hispanic origin (detail)
Mexican 63% Puerto Rican 2% Cuban 1%
Common ancestry
Italian 2% British 1%
Foreign-born
24% · Canada, South Korea, China
Languages at home
47% English-only · Spanish 44% Other Asian/Pacific 2% Korean 2%

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
▼ -478.15%
Current HPI
443.7107
Rent YoY
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

+169.6% since first listed
10 events — show timeline
  • 2026-04-08 Price Changed $1,550,000 CRMLS
  • 2026-03-26 Listed $1,600,000 CRMLS
  • 2024-03-28 Rental Removed $1,695 APPFOLIO
  • 2024-03-13 Listed for Rent $1,695 APPFOLIO
  • 2023-06-17 Rental Removed APPFOLIO
  • 2005-12-31 Listing Removed CRMLS
  • 2005-05-30 Listed $1,200,000 CRMLS
  • 2003-08-22 Sold (Public Records) $550,000 Public Records
  • 2003-07-05 Listing Removed CRMLS
  • 2003-04-11 Listed $575,000 CRMLS

Property tax history

+2.1%/yr

Latest (2025): $11,310 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…