Duplex
9715 S Hoover · Los Angeles, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 5/10 · Moderate
- Hot days now (above 88°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -22.2%
- Equity multiple
- 0.25×
- Total profit
- $-156,982
- Equity at exit
- $111,678
- 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
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
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)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 4 | — | $5,624 |
| #1 | 4 | — | $2,812 |
| #2 | 4 | — | $2,812 |
| 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-08days on market $749,000 Active 6 DOM
-
2026-06-07days on market $749,000 Active 5 DOM
-
2026-06-04remarks 93-char remark
-
2026-06-04pricestatusdays on market $749,000 Active 2 DOM
-
2026-04-10status Pending Sale
-
2026-04-08$680,000 Active
-
2025-09-04soldstatus $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
-
2025-07-15status 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
-
2025-06-27$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
-
2023-06-05historical
-
2023-05-08$689,000 Active
-
2015-08-25historical Expired
-
2015-08-25historical
-
2015-03-11Active
-
2015-03-09$365,000
-
2004-06-01soldstatus $285,000
-
2004-05-20soldstatus $285,000
-
2004-03-02$285,000
-
2002-12-30historical
-
2002-10-14$215,000
-
1999-05-09historical
-
1997-12-17
ⓘ 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
- 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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+216.3% since first listed18 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%/yrLatest (2025): $6,015 · +1.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…