NOT LISTED FOR SALE

Estimated Value: $1,329,511 - $1,393,000

9 Beds
5 Baths
3,743 Sq Ft
$364/Sq Ft Est. Value

Last Sold February 11, 2020

Last sale price $1,000,000 $267 Per Sq Ft

Est. 36% increase in value since last sale

Current estimated payment $8,535/month

101 Days on Market

About This Home

As of February 2020

Huge price reduction so bring your investor/1031 buyers ASAP for this value-add Jeff Park 4Plex at 3935 La Salle Avenue, LA 90062.
Now priced at only $999K & a 5.90% current CAP & $267/SF now. The property features a vacant & recently renovated 4+2 unit with a market rent of $3,000/mth (already have lease prospects); two 2+1 units rented for $1,700 & $1,240/mth, and a 1+1 unit rented for $900/mth for a current gross income of $6,840/mth; $82,080/yr. The units are all good sized with 3,743 total rentable SF. At the $999,000 reduced price, the property is priced very competitively at: $249,750/unit; a 12.17 current GRM; a 9.91 market GRM; a 5.90% current CAP; a 7.72% market CAP; and $267/SF. The property also shows as 5 units total on title so there might be the ability to convert the 4 Bedroom unit back into 2 units to add further value & additional income (Buyer to verify with the City). Fantastic location near Jefferson Park/West Adams; Leimert Park; USC/Expo Park & Downtown LA, and very centrally located with easy access to all parts of LA. This 90062 area is a rapidly appreciating South LA submarket, and the property is also only a 0.6M 10-minute walk to the Western/Expo metro train station for direct access from Santa Monica to DTLA & car-less commuting. Let's make a deal before holidays & year-end!

Last Agent to Sell the Property

Matt Dunfrund

Lyon Stahl Investment Real Estate, Inc. License #01785161 Listed on: 09/23/2019

Last Buyer's Agent

CARISSA TSU

IRN REALTY License #02100003

IRN REALTY

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $13,413

Year Built

  • Built in 1928

Lot Details

  • 5,208 Sq Ft Lot
  • 1 Common Wall
  • Density is up to 1 Unit/Acre

Parking

  • 3 Car Garage
  • Parking Available
  • Assigned Parking

Home Design

  • Property Attached

Interior Spaces

  • 3,743 Sq Ft Home
  • 2-Story Property
  • Laundry Room

Bedrooms and Bathrooms

  • 9 Bedrooms
  • 5 Bathrooms

Location

  • Urban Location

Listing and Financial Details

  • Tenant pays for electricity, gas
  • Tax Lot 81
  • Tax Tract Number 231300
  • Assessor Parcel Number 5036024028

Community Details

Overview

  • No Home Owners Association
  • 2 Buildings
  • 4 Units

Building Details

  • 3 Leased Units
  • Rent Control
  • 4 Separate Electric Meters
  • 4 Separate Gas Meters
  • 1 Separate Water Meter
  • Insurance Expense $1,310
  • Trash Expense $2,000
  • Water Sewer Expense $3,200
  • New Taxes Expense $12,488
  • Operating Expense $20,660
  • Gross Income $82,080
  • Net Operating Income $58,958

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$13,413

Year Built

Built in 1928

Lot Details

0

Parking

3

Listing Details

  • CapRate: 5.90
  • Property Attached: Yes
  • Water Sewer Expenses: 3200.00
  • Zoning: LAR2
  • Property Sub Type: Commercial/Residential
  • Property Type: Residential Income
  • Parcel Number: 5036024028
  • Year Built: 1928
  • Special Features: None

Interior Features

  • Fireplace: No
  • Stories: 2
  • Common Walls: 1 Common Wall
  • Levels: Two
  • Price Per Square Foot: 267.17

Exterior Features

  • Pool Private: No

Garage/Parking

  • Garage Spaces: 3.00
  • Parking: Yes
  • Parking Features: Assigned
  • Total Parking Spaces: 3.00

Utilities

  • Laundry: Yes
  • Laundry Features: Inside
  • Sewer: Public Sewer
  • Trash Expense: 2000.00
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Community Features: Urban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 0-1 Unit/Acre
  • Lot Size Sq Ft: 5208.00
  • Lot Size Acres: 0.1196

Rental Info

  • Tenant Pays: Electricity, Gas

Multi Family

  • Gross Income: 82080.00
  • Gross Multiplier: 12.17
  • Gross Operating Income: 79618.00
  • Gross Scheduled Income: 82080.00
  • Insurance Expense: 1310.00
  • Lot Size Area: 5208.0000 Square Feet
  • Net Operating Income: 58958.00
  • Number Of Separate Electric Meters: 4
  • Number Of Separate Gas Meters: 4
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 3
  • Number Of Units Total: 4
  • Operating Expense: 20660.00
  • Rent Control: Yes
  • Total Actual Rent: 6840.00
  • Total Expenses: 20660.00
  • Vacancy Allowance: 2462

Tax Info

  • New Taxes Expense: 12488.00
  • Tax Census Tract: 2313.00
  • Tax Lot: 81
  • Tax Tract Number: 231300

Ownership History

Date Name Owned For Owner Type

Purchase Details

Listed on
Sep 23, 2019
Closed on
Feb 4, 2020
Sold by
Tsu Dustin
Bought by
Tsu Carissa
Seller's Agent
Matt Dunfrund
Lyon Stahl Investment Real Estate, Inc.
Buyer's Agent
CARISSA TSU
IRN REALTY
List Price
$1,150,000
Sold Price
$1,000,000
Premium/Discount to List
-$150,000
-13.04%
Current Estimated Value
$1,361,256

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Estimated Appreciation
$361,256
Avg. Annual Appreciation
6.11%
Original Mortgage
$520,000
Interest Rate
3.74%
Mortgage Type
New Conventional

Purchase Details

Listed on
Sep 23, 2019
Closed on
Jan 28, 2020
Sold by
Lasalle Apartments Llc
Bought by
Tsu Dustin and Tsu Carissa
Seller's Agent
Matt Dunfrund
Lyon Stahl Investment Real Estate, Inc.
Buyer's Agent
CARISSA TSU
IRN REALTY
List Price
$1,150,000
Sold Price
$1,000,000
Premium/Discount to List
-$150,000
-13.04%

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$520,000
Interest Rate
3.74%
Mortgage Type
New Conventional

Purchase Details

Closed on
Jan 28, 2019
Sold by
Strauss Marcy
Bought by
Lasalle Apartments Llc

Purchase Details

Listed on
Feb 18, 2017
Closed on
Mar 2, 2017
Sold by
Walker Deborah
Bought by
Strauss Marcy
Seller's Agent
Matt Dunfrund
Lyon Stahl Investment Real Estate, Inc.
Buyer's Agent
Michael Millea
Lyon Stahl Investment Real Estate, Inc.
List Price
$799,000
Sold Price
$847,000
Premium/Discount to List
$48,000
6.01%

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Avg. Annual Appreciation
6.08%
Original Mortgage
$635,250
Interest Rate
4.16%
Mortgage Type
Commercial

Purchase Details

Closed on
Nov 8, 2002
Sold by
Minaret Funding Corp
Bought by
Walker Deborah

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$292,000
Interest Rate
5.96%
Mortgage Type
Commercial

Purchase Details

Closed on
Dec 29, 2000
Sold by
Nacario Nestor M and Cartagenas Victorino
Bought by
Minaret Funding Corp

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$220,000
Interest Rate
7.08%
Mortgage Type
Commercial

Purchase Details

Closed on
Mar 18, 1998
Sold by
Gomez Cynthia
Bought by
Paloverde Land Investments Inc

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$269,100
Interest Rate
10.62%
Mortgage Type
Commercial

Purchase Details

Closed on
Feb 28, 1998
Sold by
Paloverde Land Investments Inc
Bought by
Nacario Nestor M and Cartagenas Victorino

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$269,100
Interest Rate
10.62%
Mortgage Type
Commercial

Purchase Details

Closed on
Sep 4, 1997
Sold by
C T Ltd Partnership
Bought by
Gomez Cynthia

Purchase Details

Closed on
Jan 6, 1995
Sold by
Meir Nave Living Trust
Bought by
C T Ltd Partnership

Purchase Details

Closed on
Jul 25, 1994
Sold by
Nave Meir
Bought by
Nave Meir

Purchase Details

Closed on
Mar 29, 1994
Sold by
Beckerman Dalia and Nave Meir
Bought by
Nave Meir

Purchase Details

Closed on
Feb 25, 1994
Sold by
Nave Meir
Bought by
Beckerman Dalia and Nave Meir

Purchase Details

Closed on
Aug 20, 1993
Sold by
First Independent Trust Deed Services
Bought by
Nave Meir
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
Tsu Carissa -- First American Title
Tsu Dustin -- First American Title
Tsu Dustin $1,000,000 First American Title
Lasalle Apartments Llc $231,000 None Available
Strauss Marcy $847,000 North Arnerican Title Co
Walker Deborah $365,000 Fidelity National Title Co
Minaret Funding Corp $25,000 Fidelity National Title
Paloverde Land Investments Inc -- --
Nacario Nestor M $299,000 Investors Title Company
Gomez Cynthia -- Guardian Title
Gomez Cynthia -- Guardian Title
C T Ltd Partnership -- --
Nave Meir -- --
Nave Meir -- --
Beckerman Dalia -- --
Nave Meir $69,805 Gateway Title Company
Source: Public Records

Mortgage History

Date Status Borrower Loan Amount
Open Tsu Dustin $515,000
Closed Tsu Dustin $520,000
Previous Owner Strauss Marcy $635,250
Previous Owner Walker Deborah $500,000
Previous Owner Walker Deborah $381,600
Previous Owner Walker Deborah $292,000
Previous Owner Minaret Funding Corp $220,000
Previous Owner Nacario Nestor M $48,000
Previous Owner Nacario Nestor M $269,100
Closed Walker Deborah $36,500
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
02/11/2020 02/11/20 Sold $1,000,000 +0.1% $267 / Sq Ft
12/16/2019 12/16/19 Price Changed $999,000 -4.9% $267 / Sq Ft
11/18/2019 11/18/19 Price Changed $1,050,000 -4.5% $281 / Sq Ft
11/12/2019 11/12/19 Price Changed $1,099,000 -2.3% $294 / Sq Ft
10/27/2019 10/27/19 Price Changed $1,125,000 -1.3% $301 / Sq Ft
10/21/2019 10/21/19 Price Changed $1,140,000 -0.4% $305 / Sq Ft
10/15/2019 10/15/19 Price Changed $1,145,000 -0.4% $306 / Sq Ft
09/23/2019 09/23/19 For Sale $1,150,000 +35.8% $307 / Sq Ft
04/11/2017 04/11/17 Sold $847,000 +6.0% $226 / Sq Ft
02/18/2017 02/18/17 For Sale $799,000 -- $213 / 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 $13,413 $1,093,643 $765,550 $328,093
2024 $13,413 $1,072,200 $750,540 $321,660
2023 $13,161 $1,051,177 $735,824 $315,353
2022 $12,562 $1,030,567 $721,397 $309,170
2021 $12,393 $1,010,360 $707,252 $303,108
2020 $11,532 $918,000 $612,000 $306,000
2019 $225 $881,218 $616,957 $264,261
2018 $10,758 $863,940 $604,860 $259,080
2016 $5,691 $446,557 $305,863 $140,694
2015 $5,612 $439,850 $301,269 $138,581
2014 $5,663 $431,235 $295,368 $135,867
Source: Public Records

Agents Affiliated with this Home

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

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SB19226927

California Regional Multiple Listing Service (CRMLS)

APN: 5036-024-028