CashFlowRE
Sign in Sign up
4909 Coldwater Canyon Ave 🏷️ Likely Rental
D Composite 40.51
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.5/30.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.8/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$1,699,000

4909 Coldwater Canyon Ave · Los Angeles, CA 91423
6 bd · 6.0 ba · 5,412 sqft · MultiFamily public records · 95 Days on market
Built 1952 0.27 ac lot $314/sqft · 23% below area Est $2198k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 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

4909 Coldwater Canyon Avenue presents a premier investment opportunity to acquire a well-maintained 6-unitmultifamily asset in the heart of Sherman Oaks, one of the San Fernando Valley's most resilient and high-demand rental submarkets. Comprising a strategic mix of four spacious one-bedroom/one-bathroom units and two large two bedroom/one-bathroom units, the property offers a classic aesthetic paired with functional layouts that consistently outperform high-density modern developments in tenant retention. Sherman Oaks continues to lead the San Fernando Valley in stability, characterized by tight inventory and a steady influx of high-income professionals. While the broader Los Angeles market has seen fluctuations, the 91423 zip code remains a "top choice" for families and commuters.

Key facts

  • Multifamily asset
  • Well maintained
  • Functional layouts

Tags

WELL MAINTAINEDMULTIFAMILY ASSETHEART OF SHERMAN OAKSFUNCTIONAL LAYOUTSHIGH DEMAND RENTAL SUBMARKETS

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 $1,699,000 price doesn't fit this home's estimated sale value (~$2,197,754) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3 × 2-bed/?-bath units multifamily listed at $1.70M.

Deal economics

  • At list price, monthly cash flow is $-1k ($-18k/yr) — negative. Per door: $-499/mo.
  • To cash-flow at today's rent, offer at most $1.43M (15.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.27M (25.4% below list).
  • Recommended offer: $1.27M (25.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% 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 rising (+1.1%/yr); 159 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $12,667/mo this rent would consume 139% of the median local household income ($109k/yr) (locally 2929% 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 $12k of loan paydown is wiped out by about $51k 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 95 days — a 9% lower offer ($1.55M) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,266,700 (25.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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?
  11. 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.
  12. 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.
  13. 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
0.75%
Cap rate
5.24%
Cash-on-cash
-3.78%
DSCR
0.83
GRM
11.2

CMA / ARV

ARV (median comp)
$2,197,754
List price
$1,699,000
Delta
-22.69%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.15% rent growth · sell at horizon

5-year hold
IRR
-24.7%
Equity multiple
0.17×
Total profit
$-393,766
Equity at exit
$253,326
10-year hold
IRR
-26.6%
Equity multiple
-0.17×
Total profit
$-557,014
Equity at exit
$146,898

Cash invested: $475,720 (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 91423

Rents YoY
1.1%
Active inventory
159
Price-to-rent
33.5×

Monthly cashflow live

Estimated rent
$12,667 high interval (Pro) →
Mortgage (P&I)
$8,910
Tax from tax record
$1,886 /mo · $22,636/yr
Insurance
$708
HOA
$0
Vacancy / Maint / Mgmt
$2,660
Net cashflow
$-1,497

Break-even live

Break-even rent $14,562
Max offer price $1,434,541
Occupancy floor

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

UnitsBedsBathsEst. rent
Total (3 units) $12,667

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
$424,750
Closing costs
$50,970
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.

Rent comps 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12727 Landale St Studio City, CA 5.0 7.0 6226 $18,000 $2.89 44d 1 0.58mi
5141 Varna Ave Sherman Oaks, CA 6.0 6.5 4389 $24,950 $5.68 44d 1 0.69mi
4740 Sunnyslope Ave Sherman Oaks, CA 6.0 7.0 4000 $16,900 $4.22 44d 1 0.75mi
12249 Addison St North Hollywood, CA 6.0 6.5 4231 $24,500 $5.79 1d 1 0.79mi
12041 Huston St Valley Village, CA 5.0 5.0 4038 $11,995 $2.97 22d 1 1.05mi
11937 Addison St Valley Village, CA 5.0 5.5 5045 $34,500 $6.84 22d 1 1.18mi
4475 Mammoth Ave Sherman Oaks, CA 7.0 7.5 5675 $24,995 $4.40 44d 1 1.20mi
4475 Mammoth Ave Sherman Oaks, CA 7.0 7.5 5675 $23,500 $4.14 22d 1 1.20mi
4151 Greenbush Ave Sherman Oaks, CA 5.0 6.0 4700 $22,500 $4.79 44d 1 1.22mi
5632 Buffalo Ave Van Nuys, CA 5.0 6.0 4163 $11,000 $2.64 18d 1 1.29mi
12207 Valleyheart Dr Studio City, CA 6.0 6.5 4100 $24,000 $5.85 8d 1 1.33mi
12207 Valleyheart Dr Studio City, CA 6.0 6.5 4100 $22,500 $5.49 44d 1 1.33mi
4156 Sunswept Dr Studio City, CA 6.0 7.0 5706 $15,000 $2.63 14d 1 1.36mi
11748 La Maida St Valley Village, CA 5.0 5.5 4983 $19,950 $4.00 24d 1 1.41mi

Listing history 24 events

  1. 2026-06-18
    days on market $1,699,000 Active 95 DOM
  2. 2026-06-17
    days on market $1,699,000 Active 94 DOM
  3. 2026-06-16
    days on market $1,699,000 Active 93 DOM
  4. 2026-06-15
    days on market $1,699,000 Active 92 DOM
  5. 2026-06-13
    days on market $1,699,000 Active 90 DOM
  6. 2026-06-09
    days on market $1,699,000 Active 86 DOM
  7. 2026-06-08
    days on market $1,699,000 Active 85 DOM
  8. 2026-06-07
    days on market $1,699,000 Active 84 DOM
  9. 2026-06-04
    days on market $1,699,000 Active 81 DOM
  10. 2026-06-03
    days on market $1,699,000 Active 80 DOM
  11. 2026-06-02
    days on market $1,699,000 Active 79 DOM
  12. 2026-06-01
    days on market $1,699,000 Active 78 DOM
  13. 2026-05-31
    days on market $1,699,000 Active 77 DOM
  14. 2026-04-17
    historical $2,000
  15. 2026-04-06
    status Active 803-char remark
    Show marketing remark (803 chars)

    4909 Coldwater Canyon Avenue presents a premier investment opportunity to acquire a well-maintained 6-unitmultifamily asset in the heart of Sherman Oaks, one of the San Fernando Valley's most resilient and high-demand rental submarkets. Comprising a strategic mix of four spacious one-bedroom/one-bathroom units and two large two bedroom/one-bathroom units, the property offers a classic aesthetic paired with functional layouts that consistently outperform high-density modern developments in tenant retention. Sherman Oaks continues to lead the San Fernando Valley in stability, characterized by tight inventory and a steady influx of high-income professionals. While the broader Los Angeles market has seen fluctuations, the 91423 zip code remains a "top choice" for families and commuters.

  16. 2026-03-25
    status Pending 803-char remark
    Show marketing remark (803 chars)

    4909 Coldwater Canyon Avenue presents a premier investment opportunity to acquire a well-maintained 6-unitmultifamily asset in the heart of Sherman Oaks, one of the San Fernando Valley's most resilient and high-demand rental submarkets. Comprising a strategic mix of four spacious one-bedroom/one-bathroom units and two large two bedroom/one-bathroom units, the property offers a classic aesthetic paired with functional layouts that consistently outperform high-density modern developments in tenant retention. Sherman Oaks continues to lead the San Fernando Valley in stability, characterized by tight inventory and a steady influx of high-income professionals. While the broader Los Angeles market has seen fluctuations, the 91423 zip code remains a "top choice" for families and commuters.

  17. 2026-03-03
    listed $1,699,000 Active 803-char remark
    Show marketing remark (803 chars)

    4909 Coldwater Canyon Avenue presents a premier investment opportunity to acquire a well-maintained 6-unitmultifamily asset in the heart of Sherman Oaks, one of the San Fernando Valley's most resilient and high-demand rental submarkets. Comprising a strategic mix of four spacious one-bedroom/one-bathroom units and two large two bedroom/one-bathroom units, the property offers a classic aesthetic paired with functional layouts that consistently outperform high-density modern developments in tenant retention. Sherman Oaks continues to lead the San Fernando Valley in stability, characterized by tight inventory and a steady influx of high-income professionals. While the broader Los Angeles market has seen fluctuations, the 91423 zip code remains a "top choice" for families and commuters.

  18. 2026-01-10
    listed $2,000
  19. 2017-02-15
    soldstatus $1,550,000 Closed 1005-char remark
    Show marketing remark (1005 chars)

    Constructed in 1952, 4909 Coldwater Canyon Avenue is a two-story, six unit multifamily property, with a total building size of 5,412 square feet, on a large 11,562 square foot lot. The well maintained, recently painted, neatly landscaped property is separately metered for gas and electric, is serviced by individual water heaters, and offers an on-site laundry facility, a storage room, a shared patio area with outdoor furniture, and six individual garage parking spaces. The property offers an excellent unit mix of four one-bedroom/one-bathroom units, and two two-bedroom/one-bathroom units. The spacious units offer hardwood, tile, and carpet flooring, a gas stove, French casement windows, wall units for heating and cooling, ample closet and storage space, and a fireplace in select units. The current ownership has diligently maintained and managed the property, and the property is being offered with minimal deferred maintenance. Rents at the property are approximately ±67% below market.

  20. 2017-02-15
    soldstatus $1,550,000
    Show marketing remark (1005 chars)

    Constructed in 1952, 4909 Coldwater Canyon Avenue is a two-story, six unit multifamily property, with a total building size of 5,412 square feet, on a large 11,562 square foot lot. The well maintained, recently painted, neatly landscaped property is separately metered for gas and electric, is serviced by individual water heaters, and offers an on-site laundry facility, a storage room, a shared patio area with outdoor furniture, and six individual garage parking spaces. The property offers an excellent unit mix of four one-bedroom/one-bathroom units, and two two-bedroom/one-bathroom units. The spacious units offer hardwood, tile, and carpet flooring, a gas stove, French casement windows, wall units for heating and cooling, ample closet and storage space, and a fireplace in select units. The current ownership has diligently maintained and managed the property, and the property is being offered with minimal deferred maintenance. Rents at the property are approximately ±67% below market.

  21. 2017-02-15
    soldstatus $1,550,000
    Show marketing remark (1005 chars)

    Constructed in 1952, 4909 Coldwater Canyon Avenue is a two-story, six unit multifamily property, with a total building size of 5,412 square feet, on a large 11,562 square foot lot. The well maintained, recently painted, neatly landscaped property is separately metered for gas and electric, is serviced by individual water heaters, and offers an on-site laundry facility, a storage room, a shared patio area with outdoor furniture, and six individual garage parking spaces. The property offers an excellent unit mix of four one-bedroom/one-bathroom units, and two two-bedroom/one-bathroom units. The spacious units offer hardwood, tile, and carpet flooring, a gas stove, French casement windows, wall units for heating and cooling, ample closet and storage space, and a fireplace in select units. The current ownership has diligently maintained and managed the property, and the property is being offered with minimal deferred maintenance. Rents at the property are approximately ±67% below market.

  22. 2016-12-28
    status Pending 1005-char remark
    Show marketing remark (1005 chars)

    Constructed in 1952, 4909 Coldwater Canyon Avenue is a two-story, six unit multifamily property, with a total building size of 5,412 square feet, on a large 11,562 square foot lot. The well maintained, recently painted, neatly landscaped property is separately metered for gas and electric, is serviced by individual water heaters, and offers an on-site laundry facility, a storage room, a shared patio area with outdoor furniture, and six individual garage parking spaces. The property offers an excellent unit mix of four one-bedroom/one-bathroom units, and two two-bedroom/one-bathroom units. The spacious units offer hardwood, tile, and carpet flooring, a gas stove, French casement windows, wall units for heating and cooling, ample closet and storage space, and a fireplace in select units. The current ownership has diligently maintained and managed the property, and the property is being offered with minimal deferred maintenance. Rents at the property are approximately ±67% below market.

  23. 2016-11-17
    listed $1,575,000 Active 1005-char remark
    Show marketing remark (1005 chars)

    Constructed in 1952, 4909 Coldwater Canyon Avenue is a two-story, six unit multifamily property, with a total building size of 5,412 square feet, on a large 11,562 square foot lot. The well maintained, recently painted, neatly landscaped property is separately metered for gas and electric, is serviced by individual water heaters, and offers an on-site laundry facility, a storage room, a shared patio area with outdoor furniture, and six individual garage parking spaces. The property offers an excellent unit mix of four one-bedroom/one-bathroom units, and two two-bedroom/one-bathroom units. The spacious units offer hardwood, tile, and carpet flooring, a gas stove, French casement windows, wall units for heating and cooling, ample closet and storage space, and a fireplace in select units. The current ownership has diligently maintained and managed the property, and the property is being offered with minimal deferred maintenance. Rents at the property are approximately ±67% below market.

  24. 2016-11-16
    listed $1,575,000

ⓘ 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
$22,636 · $1,886/mo
Projected year-2 tax
$22,636 · $1,886/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 ≥97°F today · 23 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
$152,004
− Mortgage interest
−$95,170
− Property taxes
−$22,636
− Insurance
−$8,495
− Repairs & maintenance
−$12,160
− Management
−$12,160
− Depreciation
−$49,425
Taxable loss
−$48,043
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$11,530
After-tax cash flow
$-6,434/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)
32,328
Household income
$109,461
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
2929.0

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 White (67%)
Race & ethnicity
White 67% Two or more races 15% Hispanic / Latino 14% Asian 5% Black 5%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Scotch-Irish 7% Romanian 5% Italian 3%
Foreign-born
20% · Canada, China, South Korea
Languages at home
74% English-only · Spanish 9% Other Indo-European 7% Russian/Polish/Slavic 4%

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
▼ -1257.61%
Current HPI
449.2074
Rent YoY
▲ 1.15%
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

-99.9% since first listed
11 events — show timeline
  • 2026-04-17 Rental Removed $2,000 SHOWMOJO
  • 2026-04-06 Relisted TheMLS
  • 2026-03-25 Pending TheMLS
  • 2026-03-03 Listed $1,699,000 TheMLS
  • 2026-01-10 Listed for Rent $2,000 SHOWMOJO
  • 2017-02-15 Sold (Public Records) $1,550,000 Public Records
  • 2017-02-15 Sold (MLS) $1,550,000 SDMLS
  • 2017-02-15 Sold (MLS) $1,550,000 TheMLS
  • 2016-12-28 Pending TheMLS
  • 2016-11-17 Listed $1,575,000 TheMLS
  • 2016-11-16 Listed $1,575,000 SDMLS

Property tax history

+14.5%/yr

Latest (2025): $22,636 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…