NOT LISTED FOR SALE

Estimated Value: $815,000 - $2,475,934

12 Beds
8 Baths
5,000 Sq Ft
$344/Sq Ft Est. Value

Last Sold January 27, 2017

Last sale price $1,550,000 $310 Per Sq Ft

Est. 11% increase in value since last sale

Current estimated payment $10,958/month

164 Days on Market

Highlights

  • Newly Remodeled
  • Open Floorplan
  • Property is near public transit
  • Felicitas and Gonzalo Mendez High Rated A-
  • Contemporary Architecture
  • Wood Flooring

About This Home

As of January 2017

This is an amazing brand new construction project just rented out. Only a few yards across the police station and in the heart of Boyle Heights, it is only 10 min. to the Arts District and to DTLA. Very close to stores, main streets, schools and convenient access to the 5, 10 and 60 FWY, this 4 unit complex gives your tenants condo-style living. There are 2 separate duplexes each with upper and lower level units complete with the modern luxury. The units have expansive open floor plans where the living room, dining and gourmet kitchen flow seamlessly. The vaulted ceilings and skylights are congruent with that open vast feel. The spacious master bedrooms have master bath with great finishes! The kitchen is one for entertainers with classic quartz counter tops, stainless steel appliance line in each unit and plenty of cabinet space. All units are 3bd 2ba, 1248 sq. ft. furnished with refrigerators, washers/dryers and 2 parking spaces for each. This is perfect for an investor looking for a sound investment in a hot area. All utilities have separate meters for electric, gas and water, and maintenance/repairs at very minimum. Upper units now rented for $2800/unit, lower for $2600/unit. Very attractive CAP Rate of 5.7 and GRM of 12.3 CHECK OUT THE PHOTOS, DRIVE-BY SHOWING, offer subject to interior inspection.

Last Agent to Sell the Property

Arnold Ver

KINGSTON REALTY License #00923517 Listed on: 06/12/2016

Co-Listed By

Scott Goshorn

Rodeo Realty License #01964409

Last Buyer's Agent

Thomas Chung

Masters Realty & Investment License #01775119

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $21,897

Year Built

  • Built in 2016 | Newly Remodeled

Lot Details

  • 7,158 Sq Ft Lot
  • 1 Common Wall
  • Wood Fence
  • Block Wall Fence
  • Paved or Partially Paved Lot

Home Design

  • Contemporary Architecture
  • Quadruplex
  • Composition Roof

Interior Spaces

  • 5,000 Sq Ft Home
  • 2-Story Property
  • Open Floorplan
  • Recessed Lighting
  • Double Pane Windows
  • Living Room
  • Living Room Balcony
  • Wood Flooring
  • Neighborhood Views

Kitchen

  • Gas Oven
  • Free-Standing Range
  • Range Hood
  • Dishwasher
  • Tile Countertops
  • Disposal

Bedrooms and Bathrooms

  • 12 Bedrooms
  • 8 Bathrooms

Laundry

  • Laundry Room
  • Dryer
  • Washer

Home Security

  • Alarm System
  • Carbon Monoxide Detectors
  • Fire and Smoke Detector
  • Fire Sprinkler System

Parking

  • 8 Open Parking Spaces
  • 8 Parking Spaces
  • Parking Available
  • Assigned Parking

Outdoor Features

  • Exterior Lighting

Location

  • Property is near public transit
  • Urban Location

Utilities

  • Central Heating and Cooling System
  • Vented Exhaust Fan

Listing and Financial Details

  • Tenant pays for all utilities, electricity, gas, sewer, trash collection, water
  • Tax Lot 6
  • Assessor Parcel Number 5183007022

Community Details

Overview

  • No Home Owners Association
  • 2 Buildings
  • 4 Units

Building Details

  • 4 Leased Units
  • 4 Separate Electric Meters
  • 4 Separate Gas Meters
  • 4 Separate Water Meters
  • New Taxes Expense $20,000
  • Operating Expense $38,144
  • Gross Income $129,600
  • Net Operating Income $111,456

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$21,897

Year Built

Built in 2016 | Newly Remodeled

Lot Details

0

Listing Details

  • Assessments: Yes
  • CapRate: 5.70
  • Property Attached: Yes
  • Road Frontage Type: City Street
  • Security: Carbon Monoxide Detector(s), Fire Sprinkler System, Smoke Detector(s), Wired for Alarm System
  • View: Yes
  • Architectural Style: Contemporary
  • New Construction: Yes
  • Property Sub Type: Quadruplex
  • Property Type: Residential Income
  • Parcel Number: 5183007022
  • Year Built: 2016
  • Special Features: None

Interior Features

  • Fireplace: No
  • Interior Amenities: Living Room Balcony, Open Floorplan, Recessed Lighting, Tile Counters
  • Stories: 2
  • Common Walls: 1 Common Wall
  • Flooring: Wood
  • Appliances: Yes
  • Levels: Two
  • Price Per Square Foot: 310.00
  • Room Type: Living Room, Master Bedroom
  • Window Features: Double Pane Windows

Exterior Features

  • View: Neighborhood
  • Fence: Yes
  • Fencing: Block, Wood
  • Pool Private: No
  • Roof: Composition
  • Spa: No

Garage/Parking

  • Parking: Yes
  • Parking Features: Assigned
  • Total Parking Spaces: 8.00
  • Uncovered Spaces: 8.00

Utilities

  • Utilities: Sewer Available
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Dishwasher, Free-Standing Range, Disposal, Gas Oven, Range Hood, Refrigerator, Vented Exhaust Fan
  • Heating Type: Central
  • Laundry Features: Dryer Included, Inside, Washer Hookup, Washer Included
  • Water Source: Public
  • Cooling: Central Air
  • Cooling: Yes

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Community Features: Sidewalks, Street Lights, Urban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Near Public Transit, Paved
  • Lot Size Sq Ft: 7158.00
  • Price Per Lot Square Foot: 230.51

Rental Info

  • Tenant Pays: All Utilities, Electricity, Gas, Sewer, Trash Collection, Water

Multi Family

  • Gross Income: 129600.00
  • Gross Multiplier: 12.30
  • Gross Operating Income: 123120.00
  • Gross Scheduled Income: 129600.00
  • Net Operating Income: 111456.00
  • Number Of Separate Electric Meters: 4
  • Number Of Separate Gas Meters: 4
  • Number Of Separate Water Meters: 4
  • Number Of Units Leased: 4
  • Number Of Units Total: 4
  • Number With Dishwasher: 4
  • Number With Disposal: 4
  • Number With Range: 4
  • Number With Refrigerator: 4
  • Operating Expense: 11664.00
  • Rent Control: No
  • Total Actual Rent: 10800.00
  • Total Expenses: 38144.00
  • Vacancy Allowance: 6480

Tax Info

  • New Taxes Expense: 20000.00
  • Tax Lot: 6
  • Tax Tract Number: 0000

Ownership History

Date Name Owned For Owner Type

Purchase Details

Listed on
Jun 12, 2016
Closed on
Jan 18, 2017
Sold by
Joun Di H
Bought by
Tan Tsai Hua
Seller's Agent
Arnold Ver
KINGSTON REALTY
Buyer's Agent
Thomas Chung
Masters Realty & Investment
List Price
$1,599,995
Sold Price
$1,550,000
Premium/Discount to List
-$49,995
-3.12%
Current Estimated Value
$1,720,984

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Estimated Appreciation
$170,984
Avg. Annual Appreciation
1.21%
Original Mortgage
$1,085,000
Interest Rate
4.16%
Mortgage Type
New Conventional

Purchase Details

Listed on
Jun 12, 2016
Closed on
Dec 12, 2016
Sold by
223 St Louis Llc
Bought by
Tan Tsai Hua and Tan Geoffrey M
Seller's Agent
Arnold Ver
KINGSTON REALTY
Buyer's Agent
Thomas Chung
Masters Realty & Investment
List Price
$1,599,995
Sold Price
$1,550,000
Premium/Discount to List
-$49,995
-3.12%

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$1,085,000
Interest Rate
4.16%
Mortgage Type
New Conventional

Purchase Details

Closed on
Jul 27, 2015
Sold by
Merriman Parkway Inc
Bought by
223 St Louis Llc

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$686,000
Interest Rate
3.98%
Mortgage Type
Construction

Purchase Details

Closed on
Nov 3, 2014
Sold by
Franco Lesvia Noemi
Bought by
Merriman Parkway Inc

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$175,000
Interest Rate
4.17%
Mortgage Type
New Conventional

Purchase Details

Closed on
May 2, 2014
Sold by
Avila Ariel
Bought by
Franco Lesvia Noemi

Purchase Details

Listed on
Nov 29, 2012
Closed on
Feb 5, 2013
Sold by
Vasquez Caridad
Bought by
Avila Ariel
Seller's Agent
Fina Encinas
Berkshire Hathaway H.S.C.P.
Buyer's Agent
Fina Encinas
Berkshire Hathaway H.S.C.P.
List Price
$175,000
Sold Price
$193,000
Premium/Discount to List
$18,000
10.29%

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Avg. Annual Appreciation
18.85%
Original Mortgage
$149,600
Interest Rate
3.32%
Mortgage Type
Purchase Money Mortgage

Purchase Details

Closed on
Feb 5, 2004
Sold by
Perez Jonas
Bought by
Vasquez Caridad

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$266,000
Interest Rate
5.95%
Mortgage Type
Purchase Money Mortgage

Purchase Details

Closed on
Jun 10, 2002
Sold by
Alonso Fatima M
Bought by
Perez Jonas

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$221,865
Interest Rate
6.69%
Mortgage Type
FHA

Purchase Details

Closed on
Jan 16, 2002
Sold by
Siegel Jeffrey and Estate Of Arnold Furst
Bought by
Gillardo Mauricio

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$91,000
Interest Rate
7.04%
Mortgage Type
Stand Alone First
Source: Public Records

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Purchase History

Date Buyer Sale Price Title Company
Tan Tsai Hua -- Bnt Title Co Of Cdfornia
Tan Tsai Hua $1,550,000 Bnt Title Company Of Ca
223 St Louis Llc -- Corinthian Title Company
Merriman Parkway Inc $268,000 Lawyers Title
Franco Lesvia Noemi -- None Available
Avila Ariel $193,000 Provident Title Company
Vasquez Caridad $280,000 Old Republic Title Company
Perez Jonas $225,000 Southland Title
Alonso Fatima M -- Southland Title
Gillardo Mauricio $115,000 United Title Company
Source: Public Records

Mortgage History

Date Status Borrower Loan Amount
Previous Owner Tan Tsai Hua $1,085,000
Previous Owner 223 St Louis Llc $686,000
Previous Owner Merriman Parkway Inc $175,000
Previous Owner Avila Ariel $149,600
Previous Owner Vasquez Caridad $266,000
Previous Owner Perez Jonas $221,865
Previous Owner Gillardo Mauricio $91,000
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
01/27/2017 01/27/17 Sold $1,550,000 -3.1% $310 / Sq Ft
01/10/2017 01/10/17 For Sale $1,599,995 0.0% $320 / Sq Ft
11/23/2016 11/23/16 Pending -- -- --
11/09/2016 11/09/16 For Sale $1,599,995 0.0% $320 / Sq Ft
10/20/2016 10/20/16 Pending -- -- --
09/26/2016 09/26/16 Price Changed $1,599,995 -3.0% $320 / Sq Ft
06/12/2016 06/12/16 For Sale $1,650,000 +754.9% $330 / Sq Ft
02/18/2013 02/18/13 Sold $193,000 +10.3% $111 / Sq Ft View Prior Sale
12/19/2012 12/19/12 Pending -- -- --
12/18/2012 12/18/12 For Sale $175,000 -9.3% $101 / Sq Ft
12/04/2012 12/04/12 Off Market $193,000 -- --
11/29/2012 11/29/12 For Sale $175,000 -- $101 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Tax History Compared to Growth

Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $21,897 $1,798,901 $1,009,706 $789,195
2024 $21,897 $1,763,629 $989,908 $773,721
2023 $21,477 $1,729,049 $970,499 $758,550
2022 $20,487 $1,695,147 $951,470 $743,677
2021 $20,223 $1,661,910 $932,814 $729,096
2019 $19,623 $1,612,620 $905,148 $707,472
2018 $19,434 $1,581,000 $887,400 $693,600
2016 $5,681 $458,000 $400,000 $58,000
2015 $3,685 $268,000 $214,400 $53,600
2014 $2,597 $193,876 $150,681 $43,195
Source: Public Records

Agents Affiliated with this Home

  • Section Image
  • Section Image
  • Section Image
  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: CV16127340

California Regional Multiple Listing Service (CRMLS)

APN: 5183-007-022