CashFlowRE
Sign in Sign up
3337 E 15th 12-Plex
C+ Composite 63.13
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$1,500,000

3337 E 15th · Long Beach, CA 90804
1 bd · 1.0 ba · 784 sqft · MultiFamily public records · 56 Days on market
Built 1923 6,778 sqft lot $1913/sqft · 380% above area Est $1310k · 15% over

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 12 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

3333-3337 E. 15th St., a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle

Key facts

  • 6,778 sq ft lot
  • 3 garage spots
  • Built 1923

Property features AI

Finance

  • Other: Total building area 3,284 (unit of measure: square feet); Two buildings on the parcel; Total of 6 units
  • Financial info: Gross scheduled income: $101,000; Gross income: $101,000; Net operating income: $88,000; Operating/total expenses approximately $13,000–$13,685; Insurance expense listed separately; Water/sewer and electric expenses listed separately
  • HOA & community: Rent control applies

Exterior

  • Parking: 3 garage spaces (attached); 3 total parking spaces
  • Utilities: Public sewer; District/public water; One separate water meter; Seven separate gas meters; Seven separate electric meters
  • Home design: Attached multi-unit property; 2 total stories; Entry level is ground floor
  • Construction: Year built per assessor; Lot shape is rectangular
  • Exterior features: No pool; Front yard; Sidewalks in the community

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Total of 6 bedrooms (listed across units)
  • Bathrooms: Six full bathrooms (total across units)
  • Interior features: Entry on level 1; Attached property with 2+ common walls; Has laundry in garage
  • Laundry & utility: Laundry located in garage

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 12 × 1-bed/?-bath units multifamily listed at $1.50M.

Deal economics

  • At list price, monthly cash flow is $9k ($108k/yr) — positive. Per door: $747/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($24k rent vs $1.50M).
  • Recommended offer: $1.46M (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% 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.
  • Zoned schools: Olivia Nieto Herrera Elementary (math 21%, 719 students, 76% FRL); Jefferson Leadership Academies (math 26% / reading 42%, grade F, #192 of 498 statewide, top 39%, 997 students, 71% FRL); Wilson High (math 28% / reading 63%, grade D-, #417 of 1,170 statewide, top 36%, 3,515 students, 48% FRL).
  • Market conditions: Rents flat; 75 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $24,103/mo this rent would consume 404% of the median local household income ($72k/yr) (locally 3426% 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.
  • At projected returns (-3.0% appreciation + 0.6% rent growth), your $420k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($1.46M) is reasonable based on typical stale-listing flexibility.
  • 7 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 $1.25M; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1,455,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% 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 1923 — 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. 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
1.61%
Cap rate
13.47%
Cash-on-cash
25.62%
DSCR
2.14
GRM
5.2

CMA / ARV

ARV (median comp)
$1,309,819
List price
$1,500,000
Delta
14.52%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.57% rent growth · sell at horizon

5-year hold
IRR
16.5%
Equity multiple
1.64×
Total profit
$270,781
Equity at exit
$223,655
10-year hold
IRR
23.3%
Equity multiple
2.78×
Total profit
$747,169
Equity at exit
$129,693

Cash invested: $420,000 (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 90804

Rents YoY
0.6%
Active inventory
75
Price-to-rent
62.2×

Monthly cashflow live

Estimated rent
$24,103 high interval (Pro) →
Mortgage (P&I)
$7,866
Tax from tax record
$1,582 /mo · $18,982/yr
Insurance
$625
HOA
$0
Vacancy / Maint / Mgmt
$5,062
Net cashflow
$8,968

Break-even live

Break-even rent $12,751
Max offer price $1,500,000
Occupancy floor 58%

Sensitivity live

Price -10% $9,817 -5% $9,393 +0% $8,968 +5% $8,544 +10% $8,119
Rent -10% $7,064 -5% $8,016 +0% $8,968 +5% $9,920 +10% $10,873
Rate -1.0pp $9,724 -0.5pp $9,350 base $8,968 +0.5pp $8,580 +1.0pp $8,184

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

UnitsBedsBathsEst. rent
Total (12 units) $24,103

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
$375,000
Closing costs
$45,000
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3310 E Ransom St Long Beach, CA 2.0 1.0 800 $2,250 $2.81 45d 1 0.03mi
3425 E 15th St Unit 17D Long Beach, CA 2.0 2.0 811 $2,495 $3.08 45d 1 0.07mi
1436 Obispo Ave Apt 305 Long Beach, CA 1.0 1.0 800 $1,795 $2.24 7d 1 0.10mi
1436 Obispo Ave Apt 301 Long Beach, CA 1.0 1.0 800 $1,795 $2.24 12d 1 0.10mi
1424 Obispo Ave Apt 6 Long Beach, CA 1.0 1.0 600 $1,825 $3.04 0d 1 0.10mi
3516 E Ransom St #205 Long Beach, CA 2.0 2.0 850 $2,700 $3.18 18d 1 0.13mi
3444 E Wilton St Unit 3 Long Beach, CA 2.0 1.0 830 $2,595 $3.13 45d 1 0.13mi
1545 Obispo Ave Long Beach, CA 2.0 1.0 666 $2,195 $3.30 5d 1 0.13mi
1545 Obispo Ave Long Beach, CA 2.0 1.0 666 $2,195 $3.30 3d 1 0.13mi
3516 E Ransom St Long Beach, CA 2.0 2.0 800 $2,600 $3.25 45d 2 0.13mi
1535 Loma Ave Unit 3 Long Beach, CA 1.0 1.0 650 $1,795 $2.76 14d 1 0.15mi
1403 Obispo Ave Unit 3 Long Beach, CA 2.0 1.0 950 $2,500 $2.63 45d 1 0.15mi
3100 E Spaulding St Long Beach, CA 2.0 2.0 650 $1,995 $3.07 21d 1 0.15mi
1650 Newport Ave Apt 2 Long Beach, CA 2.0 1.0 750 $1,895 $2.53 45d 1 0.17mi
1365 Newport Ave Unit 304 Long Beach, CA 2.0 2.0 1000 $2,395 $2.40 6d 1 0.17mi
1365 Newport Ave Unit 202 Long Beach, CA 2.0 2.0 1050 $2,495 $2.38 26d 1 0.17mi
1533 Freeman Ave Long Beach, CA 2.0 1.0 760 $2,960 $3.89 45d 1 0.18mi
1730 Coronado Ave Unit 12 Long Beach, CA 1.0 1.0 575 $1,695 $2.95 45d 1 0.19mi
1355 Loma Ave #307 Long Beach, CA 2.0 2.5 950 $3,000 $3.16 24d 1 0.20mi
1355 Loma Ave #205 Long Beach, CA 2.0 2.0 967 $2,695 $2.79 17d 1 0.20mi
1355 Loma Ave #307 Long Beach, CA 2.0 2.5 949 $3,000 $3.16 45d 1 0.20mi
1355 Loma Ave Long Beach, CA 2.0 2.0–2.5 958 $2,698 $2.82 46d 2 0.20mi
1510 Orizaba Ave Unit 08 Long Beach, CA 1.0 1.0 561 $1,695 $3.02 26d 1 0.20mi
1732 Obispo Ave Unit 1732 Long Beach, CA 2.0 1.0 693 $2,500 $3.61 45d 1 0.21mi
1736 Obispo Ave Unit 3 Long Beach, CA 2.0 1.0 744 $2,500 $3.36 45d 1 0.21mi
1600 N Orizaba Ave Apt 7 Long Beach, CA 2.0 1.0 660 $2,025 $3.07 0d 1 0.22mi
1750 Newport Ave Unit 4 Long Beach, CA 2.0 2.0 936 $2,195 $2.35 22d 1 0.23mi
1750 Newport Ave Apt 5 Long Beach, CA 2.0 2.0 936 $2,395 $2.56 7d 1 0.23mi
1725 Freeman Ave Unit 1725-07 Long Beach, CA 2.0 1.0 800 $2,495 $3.12 20d 1 0.25mi
1764 Freeman Ave Unit 7 Long Beach, CA 2.0 2.0 727 $2,200 $3.03 0d 1 0.26mi
3654 E Fountain St Unit 1 du Long Beach, CA 1.0 1.0 650 $1,750 $2.69 45d 1 0.28mi
2845 E Spaulding St Unit 29-1 Long Beach, CA 2.0 1.0 620 $1,975 $3.19 26d 1 0.28mi
1775 Orizaba Ave Unit 85-D Long Beach, CA 2.0 1.0 650 $2,100 $3.23 45d 1 0.33mi
1535 Termino Ave Unit 3 Long Beach, CA 2.0 1.0 960 $2,395 $2.49 45d 1 0.34mi
1130 Orizaba Ave Unit 8 Long Beach, CA 2.0 1.0 935 $1,895 $2.03 12d 1 0.38mi
2726 E Spaulding St Unit 2726-6 Long Beach, CA 2.0 1.0 610 $2,095 $3.43 5d 1 0.38mi
1090 Newport Ave Long Beach, CA 2.0 2.0 700 $2,395 $3.42 45d 1 0.39mi
1075 Loma Ave Unit 103 Long Beach, CA 2.0 2.0 972 $2,295 $2.36 26d 1 0.42mi
1075 Loma Ave Apt 102 Long Beach, CA 2.0 2.0 972 $2,295 $2.36 45d 1 0.42mi
1116 Gladys Ave Unit B Long Beach, CA 2.0 1.0 756 $2,350 $3.11 26d 1 0.43mi

Listing history 38 events

  1. 2026-06-21
    days on market $1,500,000 Active 56 DOM
  2. 2026-06-18
    days on market $1,500,000 Active 53 DOM
  3. 2026-06-17
    days on market $1,500,000 Active 52 DOM
  4. 2026-06-16
    days on market $1,500,000 Active 51 DOM
  5. 2026-06-15
    days on market $1,500,000 Active 50 DOM
  6. 2026-06-13
    days on market $1,500,000 Active 48 DOM
  7. 2026-06-13
    days on market $1,500,000 Active 47 DOM
  8. 2026-06-09
    days on market $1,500,000 Active 44 DOM
  9. 2026-06-08
    days on market $1,500,000 Active 43 DOM
  10. 2026-06-07
    days on market $1,500,000 Active 42 DOM
  11. 2026-06-04
    days on market $1,500,000 Active 39 DOM
  12. 2026-06-03
    days on market $1,500,000 Active 38 DOM
  13. 2026-06-02
    days on market $1,500,000 Active 37 DOM
  14. 2026-06-01
    days on market $1,500,000 Active 36 DOM
  15. 2026-05-31
    days on market $1,500,000 Active 35 DOM
  16. 2026-04-26
    listed $1,500,000 Active
  17. 2018-08-31
    soldstatus $1,253,500 510-char remark
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  18. 2018-08-31
    soldstatus $1,253,500 Closed Sale
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  19. 2018-07-30
    soldstatus $1,253,500
  20. 2018-07-11
    status Pending Sale
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  21. 2018-07-06
    status Active
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  22. 2018-06-06
    status Pending Sale
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  23. 2018-04-12
    status Active
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  24. 2018-04-11
    status Pending Sale
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  25. 2018-03-26
    listed $1,250,000 510-char remark
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  26. 2018-03-26
    listed $1,250,000 Active
    Show marketing remark (673 chars)

    3333-3337 E. 15th St. , a 6-unit property located in Long Beach. Built on a 6,778 SF lot, the property consists of (1) 1-bed/1-bath HOUSE, and (5) 1-bed/1-bath units. Well maintained and landscaped, the property is equipped with 4 garages, and a total of 8 parking spaces. New copper piping and in very clean condition, this property has plenty of upside in market rents, and a very achievable CAP of 6.54% and 11 GRM. With 25% of rental upside, this Value-Add Property is located in the highly desirable Circle area of Long Beach, with college students and commuters all paying top dollar for rentals. Back house rents at a premium as it has it's own driveway and garage.

  27. 2003-09-29
    soldstatus $745,000
  28. 2003-09-26
    soldstatus $745,000
  29. 2003-06-18
    listed $745,000
  30. 2000-02-14
    soldstatus $285,000
  31. 1999-12-10
    soldstatus $285,000
  32. 1999-12-10
    soldstatus $285,000
  33. 1998-07-31
    listed $289,000
  34. 1988-01-27
    soldstatus $330,000
  35. 1988-01-27
    soldstatus $330,000
  36. 1985-09-27
    soldstatus $44,000
  37. 1985-09-27
    soldstatus $106,000
  38. 1984-04-03
    soldstatus $230,000

ⓘ 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
$18,982 · $1,582/mo
Projected year-2 tax
$18,982 · $1,582/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 · 23 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
$289,236
− Mortgage interest
−$84,023
− Property taxes
−$18,982
− Insurance
−$7,500
− Repairs & maintenance
−$23,139
− Management
−$23,139
− Depreciation
−$43,636
Taxable income
$88,816
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$21,316
After-tax cash flow
$86,304/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)
38,076
Household income
$71,614
Rent vs Own
78.1% rent · 21.9% own
Severe rent burden
3426.0

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 48% White 23% Black 12% Asian 12% Two or more races 8% Native American 2%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Romanian 1% Italian 1% Lithuanian 1%
Foreign-born
28% · Canada, Vietnam, China
Languages at home
49% English-only · Spanish 39% Other Asian/Pacific 6% Tagalog/Filipino 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
▼ -568.64%
Current HPI
452.0756
Rent YoY
▲ 0.57%
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

+552.2% since first listed
23 events — show timeline
  • 2026-04-26 Listed $1,500,000 CRMLS
  • 2018-08-31 Sold (MLS) $1,253,500 CRMLS
  • 2018-08-31 Sold (MLS) $1,253,500 SDMLS
  • 2018-07-30 Sold (Public Records) $1,253,500 Public Records
  • 2018-07-11 Pending CRMLS
  • 2018-07-06 Relisted CRMLS
  • 2018-06-06 Pending CRMLS
  • 2018-04-12 Relisted CRMLS
  • 2018-04-11 Pending CRMLS
  • 2018-03-26 Listed $1,250,000 CRMLS
  • 2018-03-26 Listed $1,250,000 SDMLS
  • 2003-09-29 Sold (MLS) $745,000 CRMLS
  • 2003-09-26 Sold (Public Records) $745,000 Public Records
  • 2003-06-18 Listed $745,000 CRMLS
  • 2000-02-14 Sold (Public Records) $285,000 Public Records
  • 1999-12-10 Sold (Public Records) $285,000 Public Records
  • 1999-12-10 Sold (MLS) $285,000 CRMLS
  • 1998-07-31 Listed $289,000 CRMLS
  • 1988-01-27 Sold (Public Records) $330,000 Public Records
  • 1988-01-27 Sold (Public Records) $330,000 Public Records
  • 1985-09-27 Sold (Public Records) $106,000 Public Records
  • 1985-09-27 Sold (Public Records) $44,000 Public Records
  • 1984-04-03 Sold (Public Records) $230,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $18,982 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…