CashFlowRE
Sign in Sign up
833 Cedar 8-Plex
D Composite 41.23
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 +19.0/30.0
  • DSCR +6.0/10.0
  • 1% rule +4.4/10.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$1,850,000

833 Cedar · Long Beach, CA 90813
32 bd · 6.0 ba · 3,930 sqft · MultiFamily public records · 44 Days on market
Built 1931 7,506 sqft lot $471/sqft · 104% above area Est $1495k · 24% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 8 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

9% cap rate! Beautiful Craftsmen Available in Downtown Long Beach, minutes to the beach, Shoreline Village, and the Pike! Discover an exceptional investment opportunity at 833 Cedar Avenue, a prominent 8-unit apartment building located in the heart of Long Beach. This unique multifamily property, just 5 minutes from the beach, boasts two buildings with a total of 6,494 square feet situated on a generous 7,506 square foot lot, offering significant rental income potential. Recent upgrades enhance this property's appeal, including 100% new plumbing installed three to four years ago and new vinyl windows throughout. The conversion to electric heaters means tenants now cover their own heating costs, as they pay for electricity. Strategically zoned LBPD10, this property benefits from one of Long Beach's most desirable and flexible planning districts, allowing for higher density development. This prime location provides residents with excellent access to downtown Long Beach amenities, including diverse dining, entertainment, shopping, and public transportation options. With its robust unit count, considerable square footage, advantageous zoning, and recent improvements, 833 Cedar Avenue is an ideal acquisition for investors seeking a strong performing asset with potential for future upside in a dynamic Long Beach market.

Key facts

  • New plumbing
  • New vinyl windows
  • Zoned lbpd10

Tags

8-UNIT APARTMENT BUILDINGNEW PLUMBINGNEW VINYL WINDOWSELECTRIC HEATERSZONED LBPD10PRIME 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 8 × 4-bed/?-bath units multifamily listed at $1.85M.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive. Per door: $239/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 $1.73M (6.4% below list).
  • Recommended offer: $1.73M (6.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 1.9% in Long Beach — 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 67/100 on livability (#319 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.
  • Long Beach Unified (urban): math 34% / reading 50% proficiency, ranked #216 of 517 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.3%/yr); 82 active listings in the ZIP; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $17,319/mo this rent would consume 381% of the median local household income ($55k/yr) (locally 4941% 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 $13k of loan paydown is wiped out by about $56k 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 44 days — a 3% lower offer ($1.79M) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 28y 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 $948k; list at $1.85M implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1,731,900 (6.4% below list)

Questions for the listing agent

  1. It's been on market 44 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 1931 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.94%
Cap rate
7.54%
Cash-on-cash
4.44%
DSCR
1.20
GRM
8.9

CMA / ARV

ARV (median comp)
$1,495,462
List price
$1,850,000
Delta
23.71%
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
-12.6%
Equity multiple
0.56×
Total profit
$-228,875
Equity at exit
$275,841
10-year hold
IRR
-8.5%
Equity multiple
0.54×
Total profit
$-239,805
Equity at exit
$159,954

Cash invested: $518,000 (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 90813

Rents YoY
-0.3%
Active inventory
82
Price-to-rent
71.2×

Monthly cashflow live

Estimated rent
$17,319 medium interval (Pro) →
Mortgage (P&I)
$9,702
Tax from tax record
$1,294 /mo · $15,524/yr
Insurance
$771
HOA
$0
Vacancy / Maint / Mgmt
$3,637
Net cashflow
$1,916

Break-even live

Break-even rent $14,894
Max offer price $1,850,000
Occupancy floor 84%

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

UnitsBedsBathsEst. rent
Total (8 units) $17,319

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
$462,500
Closing costs
$55,500
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 30 events

  1. 2026-06-18
    days on market $1,850,000 Active 44 DOM
  2. 2026-06-17
    days on market $1,850,000 Active 43 DOM
  3. 2026-06-16
    days on market $1,850,000 Active 42 DOM
  4. 2026-06-15
    days on market $1,850,000 Active 41 DOM
  5. 2026-06-13
    days on market $1,850,000 Active 39 DOM
  6. 2026-06-13
    days on market $1,850,000 Active 38 DOM
  7. 2026-06-09
    days on market $1,850,000 Active 35 DOM
  8. 2026-06-08
    days on market $1,850,000 Active 34 DOM
  9. 2026-06-07
    days on market $1,850,000 Active 33 DOM
  10. 2026-06-04
    days on market $1,850,000 Active 30 DOM
  11. 2026-06-03
    days on market $1,850,000 Active 29 DOM
  12. 2026-06-02
    days on market $1,850,000 Active 28 DOM
  13. 2026-06-01
    days on market $1,850,000 Active 27 DOM
  14. 2026-05-31
    days on market $1,850,000 Active 26 DOM
  15. 2026-05-05
    listed $1,850,000 Active 1335-char remark
    Show marketing remark (1335 chars)

    9% cap rate! Beautiful Craftsmen Available in Downtown Long Beach, minutes to the beach, Shoreline Village, and the Pike! Discover an exceptional investment opportunity at 833 Cedar Avenue, a prominent 8-unit apartment building located in the heart of Long Beach. This unique multifamily property, just 5 minutes from the beach, boasts two buildings with a total of 6,494 square feet situated on a generous 7,506 square foot lot, offering significant rental income potential. Recent upgrades enhance this property's appeal, including 100% new plumbing installed three to four years ago and new vinyl windows throughout. The conversion to electric heaters means tenants now cover their own heating costs, as they pay for electricity. Strategically zoned LBPD10, this property benefits from one of Long Beach's most desirable and flexible planning districts, allowing for higher density development. This prime location provides residents with excellent access to downtown Long Beach amenities, including diverse dining, entertainment, shopping, and public transportation options. With its robust unit count, considerable square footage, advantageous zoning, and recent improvements, 833 Cedar Avenue is an ideal acquisition for investors seeking a strong performing asset with potential for future upside in a dynamic Long Beach market.

  16. 2026-01-02
    historical
  17. 2025-07-18
    listed $2,050,000 Active
  18. 2006-07-03
    soldstatus $947,500
  19. 2006-06-01
    soldstatus $947,500
  20. 2005-10-24
    listed $947,500
  21. 2002-09-20
    soldstatus $420,000
  22. 2002-03-14
    listed $429,000
  23. 1999-02-12
    soldstatus $220,000
  24. 1999-01-30
    soldstatus $222,000
  25. 1998-10-05
    listed $209,000
  26. 1997-04-01
    soldstatus $145,000
  27. 1993-07-01
    soldstatus $332,500
  28. 1989-02-24
    soldstatus $425,000
  29. 1987-05-01
    soldstatus $270,000
  30. 1986-12-23
    soldstatus $270,000

ⓘ 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
$15,524 · $1,294/mo
Projected year-2 tax
$15,524 · $1,294/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 4/10 Moderate 7 d/yr ≥88°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 10 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
$207,828
− Mortgage interest
−$103,629
− Property taxes
−$15,524
− Insurance
−$9,250
− Repairs & maintenance
−$16,626
− Management
−$16,626
− Depreciation
−$53,818
Taxable loss
−$7,646
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,835
After-tax cash flow
$24,826/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
Long Beach Unified
NCES district ID
0622500
Math proficiency
34% ▼ -11.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$56,092
Composite
36.67/100
National rank
#4607
State rank
#216 of 517 in CA

Livability — Long Beach

Score
67/100
State rank
#319
US rank
#10758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Long Beach, CA
County
Los Angeles County · 9,444,647 people
City population
466,088
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
51,241
Household income
$54,526
Rent vs Own
84.9% rent · 15.1% own
Severe rent burden
4941.0

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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Hispanic / Latino 64% Two or more races 13% Asian 12% Black 11% White 9% Native American 2%
Hispanic origin (detail)
Mexican 53%
Common ancestry
Lithuanian 1% Serbian 1%
Foreign-born
36% · Canada, South Korea, Vietnam
Languages at home
33% English-only · Spanish 56% Other Asian/Pacific 6% 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
▼ -468.88%
Current HPI
480.8118
Rent YoY
▼ -0.34%
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

+585.2% since first listed
16 events — show timeline
  • 2026-05-05 Listed $1,850,000 CRMLS
  • 2026-01-02 Listing Removed CRMLS
  • 2025-07-18 Listed $2,050,000 CRMLS
  • 2006-07-03 Sold (Public Records) $947,500 Public Records
  • 2006-06-01 Sold (MLS) $947,500 CRMLS
  • 2005-10-24 Listed $947,500 CRMLS
  • 2002-09-20 Sold (MLS) $420,000 CRMLS
  • 2002-03-14 Listed $429,000 CRMLS
  • 1999-02-12 Sold (Public Records) $220,000 Public Records
  • 1999-01-30 Sold (MLS) $222,000 CRMLS
  • 1998-10-05 Listed $209,000 CRMLS
  • 1997-04-01 Sold (Public Records) $145,000 Public Records
  • 1993-07-01 Sold (Public Records) $332,500 Public Records
  • 1989-02-24 Sold (Public Records) $425,000 Public Records
  • 1987-05-01 Sold (Public Records) $270,000 Public Records
  • 1986-12-23 Sold (Public Records) $270,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $15,524 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…