CashFlowRE
Sign in Sign up
9715 S Hoover Duplex
F Composite 32.61
Why this score? — see what drove the F 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 +11.1/30.0
  • ARV discount +4.4/15.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • DSCR +3.2/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$749,000

9715 S Hoover · Los Angeles, CA 90044
3 bd · 2.0 ba · 1,158 sqft · MultiFamily public records · 6 Days on market
Built 1941 4,474 sqft lot Est $701k · 7% over

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

Multi-family units

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

Listing remarks MLS

Investment opportunity. Property shows as a duplex. Buyers check with City, County, Zoning, Tax, and other records to their satisfaction Buyers to do exterior inspect prior to bidding. * * NO ACCESS * * Property is boarded up. AS-IS SALE property. Violations on the property buyer responsibility and required to sign Hold Harmless Agreement

Key facts

  • 4,474 sq ft lot
  • Built 1941
  • Listed 6 days

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 2 × 4-bed/?-bath units multifamily listed at $749k.

Deal economics

  • At list price, monthly cash flow is $-297 ($-4k/yr) — negative. Per door: $-149/mo.
  • To cash-flow at today's rent, offer at most $696k (7.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $562k (24.9% below list).
  • Recommended offer: $562k (24.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% 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 soft (-2.5%/yr); 168 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 $5,625/mo this rent would consume 127% of the median local household income ($53k/yr) (locally 7490% 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 $5k of loan paydown is wiped out by about $22k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 29y ago; this cycle's ask is 10% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $316k; list at $749k implies a 137% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — 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 $562,500 (24.9% 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. 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 1941 — 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. 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?
  7. 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?
  8. 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?
  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
0.75%
Cap rate
5.82%
Cash-on-cash
-1.70%
DSCR
0.92
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$700,590
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1201 W 103rd St 0.59mi 4/2.0 (+1) 1,216 (+5%) 12mo $800,000 $658 49
1331 W 99th St 0.70mi 4/2.0 (+1) 1,246 (+8%) 10mo $550,000 $441 42
560 W 88th St 0.69mi 3/3.0 1,320 (+14%) 11mo $798,900 $605 32

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
-22.2%
Equity multiple
0.25×
Total profit
$-156,982
Equity at exit
$111,678
10-year hold
IRR
-25.1%
Equity multiple
-0.08×
Total profit
$-225,539
Equity at exit
$64,760

Cash invested: $209,720 (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 90044

Rents YoY
-2.5%
Active inventory
168
Price-to-rent
22.2×

Monthly cashflow live

Estimated rent
$5,625 medium interval (Pro) →
Mortgage (P&I)
$3,928
Tax from tax record
$501 /mo · $6,015/yr
Insurance
$312
HOA
$0
Vacancy / Maint / Mgmt
$1,181
Net cashflow
$-297

Break-even live

Break-even rent $6,002
Max offer price $696,455
Occupancy floor

Sensitivity live

Price -10% $127 -5% $-85 +0% $-297 +5% $-509 +10% $-721
Rent -10% $-742 -5% $-520 +0% $-297 +5% $-75 +10% $147
Rate -1.0pp $80 -0.5pp $-107 base $-297 +0.5pp $-492 +1.0pp $-689

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

UnitsBedsBathsEst. rent
Total (2 units) $5,625

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
$187,250
Closing costs
$22,470
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
538 W 97th St Los Angeles, CA 4.0 2.0 1200 $5,500 $4.58 44d 1 0.17mi
607 W 101st St Los Angeles, CA 2.0 1.0 995 $2,800 $2.81 25d 1 0.19mi
634 W 92nd St Unit 13 Los Angeles, CA 2.0 1.0 750 $1,995 $2.66 25d 1 0.39mi
634 W 92nd St Los Angeles, CA 1.0–2.0 1.0 750 $1,995 $2.66 17d 2 0.39mi
1031 W 102nd St Apt 1 Los Angeles, CA 3.0 2.0 1080 $2,950 $2.73 23d 1 0.40mi
9715 S Broadway Unit 1 Los Angeles, CA 3.0 1.0 950 $2,990 $3.15 44d 1 0.48mi
745 W 106th St Los Angeles, CA 2.0 1.0 804 $3,000 $3.73 44d 1 0.49mi
1110 W 94th St Unit 2 Los Angeles, CA 2.0 1.0 880 $2,550 $2.90 44d 1 0.49mi
1107 1/2 W 94th St Los Angeles, CA 2.0 1.0 800 $1,845 $2.31 4d 1 0.51mi
1122 W 94th St Unit 3 Los Angeles, CA 2.0 1.0 800 $2,400 $3.00 25d 1 0.51mi
10516 1/2 S Vermont Ave Los Angeles, CA 2.0 1.0 850 $2,095 $2.46 44d 1 0.53mi
10514 1/4 S Vermont Ave Los Angeles, CA 3.0 2.0 1025 $3,495 $3.41 44d 1 0.53mi
1111 W 93rd St Unit 1111 Los Angeles, CA 2.0 1.0 913 $2,500 $2.74 25d 1 0.56mi
1111 W 93rd St Unit 1111 Los Angeles, CA 2.0 1.0 913 $2,500 $2.74 15d 1 0.56mi
1120 W 93rd St Los Angeles, CA 2.0 1.0 800 $2,400 $3.00 25d 1 0.56mi
1246 W 96th St Los Angeles, CA 4.0 2.0 1250 $3,500 $2.80 44d 1 0.62mi
9307 Budlong Ave Unit 4 Los Angeles, CA 3.0 2.0 917 $3,300 $3.60 44d 1 0.63mi
9307 Budlong Ave Unit 1 Los Angeles, CA 3.0 1.0 1283 $3,100 $2.42 44d 1 0.63mi
9307 Budlong Ave Unit 2 Los Angeles, CA 3.0 2.0 977 $3,200 $3.28 44d 1 0.63mi
9307 Budlong Ave Unit 3 Los Angeles, CA 4.0 3.0 824 $3,900 $4.73 44d 1 0.63mi
1106 W 91st St Los Angeles, CA 2.0 1.0 754 $2,500 $3.32 11d 1 0.64mi
1043 W 107th St Unit 1 Los Angeles, CA 2.0 1.0 800 $2,200 $2.75 8d 1 0.66mi
136 W 97th St Unit 138 Los Angeles, CA 4.0 2.0 1275 $3,490 $2.74 15d 1 0.67mi
1037 W 108th St Apt 5 Los Angeles, CA 2.0 1.0 870 $2,100 $2.41 25d 1 0.70mi
121 W Century Blvd Los Angeles, CA 4.0 2.0 1275 $3,885 $3.05 44d 1 0.70mi
142 W 94th St Los Angeles, CA 2.0 1.0 825 $2,600 $3.15 44d 1 0.70mi
138 W 93rd St Los Angeles, CA 3.0 2.0 1000 $3,250 $3.25 23d 1 0.74mi
1327 W 94th St Unit 2 Los Angeles, CA 2.0 1.0 910 $2,900 $3.19 25d 1 0.75mi
1327 W 94th St Unit 4 Los Angeles, CA 4.0 2.0 910 $2,900 $3.19 25d 1 0.75mi
10623 S Budlong Ave Los Angeles, CA 2.0 1.0 700 $2,095 $2.99 4d 2 0.76mi
8738 S Figueroa St Unit 3 Los Angeles, CA 3.0 2.0 1100 $2,300 $2.09 44d 1 0.77mi
400 W 109th St Unit 2 Los Angeles, CA 3.0 2.0 1300 $2,700 $2.08 25d 1 0.77mi
400 W 109th St Unit 2 Los Angeles, CA 3.0 2.0 1368 $2,900 $2.12 44d 1 0.77mi
1334 W 93rd St Los Angeles, CA 2.0 2.0 750 $2,600 $3.47 44d 1 0.79mi
1333 1/2 W 93rd St Unit 1242 Los Angeles, CA 3.0 1.0 767 $2,849 $3.71 25d 1 0.80mi
10970 S Figueroa St Unit 07 Los Angeles, CA 2.0 1.0 780 $1,775 $2.28 25d 1 0.81mi
109 E 95th St Unit 4 Los Angeles, CA 3.0 1.0 1000 $2,887 $2.89 44d 1 0.82mi
8640 Baring Cross St Los Angeles, CA 4.0 2.0 1285 $3,700 $2.88 25d 1 0.83mi
8703 Baring Cross St Los Angeles, CA 2.0 1.0 710 $2,750 $3.87 44d 1 0.83mi
130 E Colden Ave Unit 1 Los Angeles, CA 2.0 1.0 890 $2,650 $2.98 6d 1 0.83mi

Listing history 22 events

  1. 2026-06-08
    days on market $749,000 Active 6 DOM
  2. 2026-06-07
    days on market $749,000 Active 5 DOM
  3. 2026-06-04
    remarks 93-char remark
  4. 2026-06-04
    pricestatusdays on market $749,000 Active 2 DOM
  5. 2026-04-10
    status Pending Sale
  6. 2026-04-08
    listed $680,000 Active
  7. 2025-09-04
    soldstatus $315,630 Closed Sale 343-char remark
    Show marketing remark (343 chars)

    Investment opportunity. Property shows as a duplex. Buyers check with City, County, Zoning, Tax, and other records to their satisfaction Buyers to do exterior inspect prior to bidding. * * NO ACCESS * * Property is boarded up. AS-IS SALE property. Violations on the property buyer responsibility and required to sign Hold Harmless Agreement

  8. 2025-07-15
    status Pending Sale 343-char remark
    Show marketing remark (343 chars)

    Investment opportunity. Property shows as a duplex. Buyers check with City, County, Zoning, Tax, and other records to their satisfaction Buyers to do exterior inspect prior to bidding. * * NO ACCESS * * Property is boarded up. AS-IS SALE property. Violations on the property buyer responsibility and required to sign Hold Harmless Agreement

  9. 2025-06-27
    listed $333,900 Active 343-char remark
    Show marketing remark (343 chars)

    Investment opportunity. Property shows as a duplex. Buyers check with City, County, Zoning, Tax, and other records to their satisfaction Buyers to do exterior inspect prior to bidding. * * NO ACCESS * * Property is boarded up. AS-IS SALE property. Violations on the property buyer responsibility and required to sign Hold Harmless Agreement

  10. 2023-06-05
    historical
  11. 2023-05-08
    listed $689,000 Active
  12. 2015-08-25
    historical Expired
  13. 2015-08-25
    historical
  14. 2015-03-11
    listed Active
  15. 2015-03-09
    listed $365,000
  16. 2004-06-01
    soldstatus $285,000
  17. 2004-05-20
    soldstatus $285,000
  18. 2004-03-02
    listed $285,000
  19. 2002-12-30
    historical
  20. 2002-10-14
    listed $215,000
  21. 1999-05-09
    historical
  22. 1997-12-17
    listed

ⓘ 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
$6,015 · $501/mo
Projected year-2 tax
$6,015 · $501/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 5/10 Major 7 d/yr ≥88°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$67,500
− Mortgage interest
−$41,956
− Property taxes
−$6,015
− Insurance
−$3,745
− Repairs & maintenance
−$5,400
− Management
−$5,400
− Depreciation
−$21,789
Taxable loss
−$16,805
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,033
After-tax cash flow
$464/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)
94,830
Household income
$53,302
Rent vs Own
68.9% rent · 31.1% own
Severe rent burden
7490.0

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 (67%)
Race & ethnicity
Hispanic / Latino 67% Black 29% Two or more races 23% White 1% Native American 1%
Hispanic origin (detail)
Mexican 39%
Foreign-born
34% · Canada
Languages at home
37% English-only · Spanish 62%

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
▼ -691.99%
Current HPI
467.9845
Rent YoY
▼ -2.50%
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

+216.3% since first listed
18 events — show timeline
  • 2026-04-10 Pending CRMLS
  • 2026-04-08 Listed $680,000 CRMLS
  • 2025-09-04 Sold (MLS) $315,630 CRMLS
  • 2025-07-15 Pending CRMLS
  • 2025-06-27 Listed $333,900 CRMLS
  • 2023-06-05 Listing Removed CRMLS
  • 2023-05-08 Listed $689,000 CRMLS
  • 2015-08-25 Listing Removed SDMLS
  • 2015-08-25 Delisted TheMLS
  • 2015-03-11 Listed TheMLS
  • 2015-03-09 Listed $365,000 SDMLS
  • 2004-06-01 Sold (Public Records) $285,000 Public Records
  • 2004-05-20 Sold (MLS) $285,000 CRMLS
  • 2004-03-02 Listed $285,000 CRMLS
  • 2002-12-30 Listing Removed CRMLS
  • 2002-10-14 Listed $215,000 CRMLS
  • 1999-05-09 Delisted TheMLS
  • 1997-12-17 Listed TheMLS

Property tax history

+2.4%/yr

Latest (2025): $6,015 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…