CashFlowRE
Sign in Sign up
140 N Kenmore Ave Fourplex
C Composite 59.94
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 +21.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$1,195,000

140 N Kenmore Ave · Los Angeles, CA 90004
8 bd · 4.0 ba · 5,544 sqft · MultiFamily public records · 75 Days on market
Built 1924 7,127 sqft lot $216/sqft · 20% below area Est $1487k · 20% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Attention investors - priced to sell and packed with upside potential. This prime 5,544 SF fourplex is ideally located in the highly desirable Koreatown / Hancock Park adjacent neighborhood, one of Los Angeles' most dynamic rental markets. With stable in-place income, strong tenant demand, and significant opportunity for future rental growth and value enhancement, this property presents an outstanding chance to capitalize on long-term appreciation potential. The two-story Spanish Colonial Revival style property features four spacious 2-bedroom, 1-bathroom units, with functional floorplans including formal living room, family room, large kitchen, inside laundry area. Located just minutes from Downtown Los Angeles and near Wilshire Boulevard, placing it within a vibrant, high-density corridor known for its diverse dining, shopping, and everyday conveniences. Residents benefit from convenient access to Metro lines and major transit routes, enhancing connectivity and overall desirability. The area continues to experience strong tenant demand, supporting consistent occupancy and long-term rental growth. With a clear value-add component, investors have the opportunity to increase rents to market levels as units turn over, significantly boosting cash flow, overall returns and strong future appreciation. Sold as-is, where-is, with tenants in place. Drive by only, do not disturb tenants.

Key facts

  • 7,127 sq ft lot
  • Garage
  • Built 1924

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 4 × 2-bed/1.0-bath units multifamily listed at $1.20M.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive. Per door: $462/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 $1.16M (2.9% below list).
  • Recommended offer: $1.12M (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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: Frank Del Olmo Elementary (509 students, 98% FRL); Virgil Middle (1,017 students, 97% FRL); Ramon C. Cortines School of Visual And Performing Arts (math 18% / reading 62%, grade F, #514 of 1,170 statewide, top 44%, 1,171 students, 69% FRL) — zoned schools average 88% FRL vs 67% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-1.7%/yr); 142 active listings in the ZIP; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $11,602/mo this rent would consume 215% of the median local household income ($65k/yr) (locally 6512% 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 $36k 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 75 days — a 6% lower offer ($1.12M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 30y ago; this cycle's ask has dropped $255k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $325k; list at $1.20M implies a 268% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — 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 $1,123,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 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 1924 — 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
0.97%
Cap rate
8.15%
Cash-on-cash
6.62%
DSCR
1.29
GRM
8.6

CMA / ARV

ARV (median comp)
$1,487,095
List price
$1,195,000
Delta
-19.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
137 N Kenmore Ave 0.04mi 8/4.0 5,752 (+4%) 2mo $1,630,000 $283 90
102 N Oxford Ave 0.65mi 8/4.0 5,517 (-0%) 2mo $1,143,000 $207 67
143 N Commonwealth 0.60mi 8/— 5,258 (-5%) 5mo $1,425,000 $271 59
537 N Kenmore Ave 0.44mi 8/4.5 5,844 (+5%) 19mo $1,507,500 $258 53
601 N Normandie Ave 0.61mi 9/9.0 (+1) 5,724 (+3%) 3mo $2,425,000 $424 44

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
-9.3%
Equity multiple
0.67×
Total profit
$-110,408
Equity at exit
$178,178
10-year hold
IRR
-4.0%
Equity multiple
0.77×
Total profit
$-77,700
Equity at exit
$103,322

Cash invested: $334,600 (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 90004

Rents YoY
-1.7%
Active inventory
142
Price-to-rent
34.3×

Monthly cashflow live

Estimated rent
$11,602 high interval (Pro) →
Mortgage (P&I)
$6,267
Tax from tax record
$554 /mo · $6,647/yr
Insurance
$498
HOA
$0
Vacancy / Maint / Mgmt
$2,436
Net cashflow
$1,847

Break-even live

Break-even rent $9,264
Max offer price $1,195,000
Occupancy floor 79%

Sensitivity live

Price -10% $2,523 -5% $2,185 +0% $1,847 +5% $1,509 +10% $1,171
Rent -10% $930 -5% $1,389 +0% $1,847 +5% $2,305 +10% $2,764
Rate -1.0pp $2,449 -0.5pp $2,151 base $1,847 +0.5pp $1,537 +1.0pp $1,222

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

UnitsBedsBathsEst. rent
Total (4 units) $11,602

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
$298,750
Closing costs
$35,850
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 21 events

  1. 2026-06-17
    pricedays on market $1,195,000 Active 75 DOM
  2. 2026-06-08
    days on market $1,190,000 Active 74 DOM
  3. 2026-06-07
    days on market $1,190,000 Active 73 DOM
  4. 2026-06-04
    days on market $1,190,000 Active 70 DOM
  5. 2026-06-03
    days on market $1,190,000 Active 69 DOM
  6. 2026-06-02
    days on market $1,190,000 Active 68 DOM
  7. 2026-06-01
    days on market $1,190,000 Active 67 DOM
  8. 2026-05-31
    days on market $1,190,000 Active 66 DOM
  9. 2026-05-18
    price $1,190,000 1402-char remark
    Show marketing remark (1402 chars)

    Attention investors - priced to sell and packed with upside potential. This prime 5,544 SF fourplex is ideally located in the highly desirable Koreatown / Hancock Park adjacent neighborhood, one of Los Angeles' most dynamic rental markets. With stable in-place income, strong tenant demand, and significant opportunity for future rental growth and value enhancement, this property presents an outstanding chance to capitalize on long-term appreciation potential. The two-story Spanish Colonial Revival style property features four spacious 2-bedroom, 1-bathroom units, with functional floorplans including formal living room, family room, large kitchen, inside laundry area. Located just minutes from Downtown Los Angeles and near Wilshire Boulevard, placing it within a vibrant, high-density corridor known for its diverse dining, shopping, and everyday conveniences. Residents benefit from convenient access to Metro lines and major transit routes, enhancing connectivity and overall desirability. The area continues to experience strong tenant demand, supporting consistent occupancy and long-term rental growth. With a clear value-add component, investors have the opportunity to increase rents to market levels as units turn over, significantly boosting cash flow, overall returns and strong future appreciation. Sold as-is, where-is, with tenants in place. Drive by only, do not disturb tenants.

  10. 2026-04-10
    price $1,300,000 1402-char remark
    Show marketing remark (1402 chars)

    Attention investors - priced to sell and packed with upside potential. This prime 5,544 SF fourplex is ideally located in the highly desirable Koreatown / Hancock Park adjacent neighborhood, one of Los Angeles' most dynamic rental markets. With stable in-place income, strong tenant demand, and significant opportunity for future rental growth and value enhancement, this property presents an outstanding chance to capitalize on long-term appreciation potential. The two-story Spanish Colonial Revival style property features four spacious 2-bedroom, 1-bathroom units, with functional floorplans including formal living room, family room, large kitchen, inside laundry area. Located just minutes from Downtown Los Angeles and near Wilshire Boulevard, placing it within a vibrant, high-density corridor known for its diverse dining, shopping, and everyday conveniences. Residents benefit from convenient access to Metro lines and major transit routes, enhancing connectivity and overall desirability. The area continues to experience strong tenant demand, supporting consistent occupancy and long-term rental growth. With a clear value-add component, investors have the opportunity to increase rents to market levels as units turn over, significantly boosting cash flow, overall returns and strong future appreciation. Sold as-is, where-is, with tenants in place. Drive by only, do not disturb tenants.

  11. 2026-03-31
    price $1,350,000 1402-char remark
    Show marketing remark (1402 chars)

    Attention investors - priced to sell and packed with upside potential. This prime 5,544 SF fourplex is ideally located in the highly desirable Koreatown / Hancock Park adjacent neighborhood, one of Los Angeles' most dynamic rental markets. With stable in-place income, strong tenant demand, and significant opportunity for future rental growth and value enhancement, this property presents an outstanding chance to capitalize on long-term appreciation potential. The two-story Spanish Colonial Revival style property features four spacious 2-bedroom, 1-bathroom units, with functional floorplans including formal living room, family room, large kitchen, inside laundry area. Located just minutes from Downtown Los Angeles and near Wilshire Boulevard, placing it within a vibrant, high-density corridor known for its diverse dining, shopping, and everyday conveniences. Residents benefit from convenient access to Metro lines and major transit routes, enhancing connectivity and overall desirability. The area continues to experience strong tenant demand, supporting consistent occupancy and long-term rental growth. With a clear value-add component, investors have the opportunity to increase rents to market levels as units turn over, significantly boosting cash flow, overall returns and strong future appreciation. Sold as-is, where-is, with tenants in place. Drive by only, do not disturb tenants.

  12. 2026-03-26
    listed $1,450,000 Active 1402-char remark
    Show marketing remark (1402 chars)

    Attention investors - priced to sell and packed with upside potential. This prime 5,544 SF fourplex is ideally located in the highly desirable Koreatown / Hancock Park adjacent neighborhood, one of Los Angeles' most dynamic rental markets. With stable in-place income, strong tenant demand, and significant opportunity for future rental growth and value enhancement, this property presents an outstanding chance to capitalize on long-term appreciation potential. The two-story Spanish Colonial Revival style property features four spacious 2-bedroom, 1-bathroom units, with functional floorplans including formal living room, family room, large kitchen, inside laundry area. Located just minutes from Downtown Los Angeles and near Wilshire Boulevard, placing it within a vibrant, high-density corridor known for its diverse dining, shopping, and everyday conveniences. Residents benefit from convenient access to Metro lines and major transit routes, enhancing connectivity and overall desirability. The area continues to experience strong tenant demand, supporting consistent occupancy and long-term rental growth. With a clear value-add component, investors have the opportunity to increase rents to market levels as units turn over, significantly boosting cash flow, overall returns and strong future appreciation. Sold as-is, where-is, with tenants in place. Drive by only, do not disturb tenants.

  13. 2000-12-31
    historical
  14. 2000-10-04
    soldstatus $325,000
  15. 2000-08-03
    historical
  16. 2000-04-14
    listed
  17. 2000-04-14
    listed $339,000
  18. 1996-06-19
    soldstatus $210,000
  19. 1996-06-13
    soldstatus $210,000
  20. 1996-03-23
    historical
  21. 1996-02-13
    listed $219,990

ⓘ 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
$6,647 · $554/mo
Projected year-2 tax
$9,082 · $757/mo
Expected delta
+$2,435/yr (+$203/mo · 36.6%)

ⓘ 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 ≥92°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$139,224
− Mortgage interest
−$66,939
− Property taxes
−$6,647
− Insurance
−$5,975
− Repairs & maintenance
−$11,138
− Management
−$11,138
− Depreciation
−$34,764
Taxable income
$2,624
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$630
After-tax cash flow
$21,534/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)
58,484
Household income
$64,826
Rent vs Own
83.8% rent · 16.2% own
Severe rent burden
6512.0

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 0.68)
Race & ethnicity
Hispanic / Latino 46% Asian 25% White 21% Two or more races 11% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Lithuanian 1% Romanian 1% Scotch-Irish 1%
Foreign-born
47% · Canada, South Korea, China
Languages at home
34% English-only · Spanish 40% Korean 10% Tagalog/Filipino 8%

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
▼ -896.52%
Current HPI
421.3689
Rent YoY
▼ -1.71%
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

+440.9% since first listed
13 events — show timeline
  • 2026-05-18 Price Changed $1,190,000 TheMLS
  • 2026-04-10 Price Changed $1,300,000 TheMLS
  • 2026-03-31 Price Changed $1,350,000 TheMLS
  • 2026-03-26 Listed $1,450,000 TheMLS
  • 2000-12-31 Listing Removed SDMLS
  • 2000-10-04 Sold (Public Records) $325,000 Public Records
  • 2000-08-03 Delisted TheMLS
  • 2000-04-14 Listed $339,000 SDMLS
  • 2000-04-14 Listed TheMLS
  • 1996-06-19 Sold (MLS) $210,000 TheMLS
  • 1996-06-13 Sold (Public Records) $210,000 Public Records
  • 1996-03-23 Delisted TheMLS
  • 1996-02-13 Listed $219,990 TheMLS

Property tax history

+1.7%/yr

Latest (2025): $6,647 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…