NOT LISTED FOR SALE

Estimated Value: $775,000 - $1,084,775

6 Beds
4 Baths
2,535 Sq Ft
$380/Sq Ft Est. Value

Last Sold March 17, 2017

Last sale price $599,000 $236 Per Sq Ft

Est. 61% increase in value since last sale

Current estimated payment $5,933/month

10 Days on Market

Highlights

  • Property is near a park
  • Laundry Room
  • 1-minute walk to Julian C. Dixon Park
  • No HOA
  • Wrought Iron Fence

About This Home

As of March 2017

A well maintained and easy to manage income property that can be the cash cow of your portfolio. This fantastic 4-unit has a current CAP rate of 6.2% with full management in place, and a proforma CAP rate of 7.4%. It is rare to find a property ready to buy and begin earning those type of returns in Los Angeles. Less than two miles south of USC, the Coliseum, and Expo Light Rail there is wonderful long term upside as minimum wage in the city of L.A. is set to increase to $15/hr by 2020 (current city rate ranges from $10 to $10.50/hr). Additionally, there is R4 zoning which could allow a new apartment complex to be built consisting of 14-units per the generalized summary of zoning regulations produced by the city of Los Angeles. This one will not last long! Buyer to verify all information presented.

Last Agent to Sell the Property

Richard Haynes

Haynes Real Estate License #01779425 Listed on: 01/31/2017

Last Buyer's Agent

Jeff Lovell

Keller Williams Los Angeles License #01434933

Keller Williams Los Angeles

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $8,687

Year Built

  • Built in 1907

Lot Details

  • 5,851 Sq Ft Lot
  • Two or More Common Walls
  • Wrought Iron Fence

Parking

  • 1 Open Parking Space
  • 3 Car Garage

Home Design

  • 2,535 Sq Ft Home
  • Split Level Home
  • Quadruplex

Bedrooms and Bathrooms

  • 6 Bedrooms
  • 4 Bathrooms

Laundry

  • Laundry Room

Location

  • Property is near a park
  • Urban Location

Listing and Financial Details

  • Tax Lot 39
  • Tax Tract Number 212
  • Assessor Parcel Number 5018013003

Community Details

Overview

  • No Home Owners Association
  • 2 Buildings
  • 4 Units

Amenities

  • Laundry Facilities

Building Details

  • 4 Leased Units
  • Rent Control
  • 4 Separate Electric Meters
  • 4 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $120
  • Gardener Expense $900
  • Insurance Expense $1,800
  • Maintenance Expense $2,400
  • Professional Management Expense $2,580
  • Trash Expense $600
  • Water Sewer Expense $1,800
  • New Taxes Expense $7,150
  • Operating Expense $17,770
  • Gross Income $33,950
  • Net Operating Income $33,950

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$8,687

Year Built

Built in 1907

Lot Details

0

Parking

3

Listing Details

  • Assessments: Yes
  • CapRate: 6.20
  • Price Per Unit: 137250
  • Professional Management Expense: 2580.00
  • Property Attached: Yes
  • Road Frontage Type: City Street
  • Water Sewer Expenses: 1800.00
  • Zoning: LAR4
  • Property Sub Type: Quadruplex
  • Property Type: Residential Income
  • Gardener Expense: 900.00
  • Parcel Number: 5018013003
  • Year Built: 1907
  • Special Features: None

Interior Features

  • Fireplace: No
  • Common Walls: 2+ Common Walls
  • Levels: Multi/Split
  • Price Per Square Foot: 236.29

Exterior Features

  • Fence: Yes
  • Fencing: Wrought Iron
  • Pool Private: No

Garage/Parking

  • Garage Spaces: 3.00
  • Total Parking Spaces: 4.00
  • Uncovered Spaces: 1.00

Utilities

  • Laundry: Yes
  • Laundry Features: Common Area
  • Sewer: Public Sewer
  • Trash Expense: 600.00
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Community Features: Urban

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Park Nearby
  • Lot Size Sq Ft: 5851.00

Multi Family

  • Electric Expense: 120.00
  • Gross Income: 33950.00
  • Gross Operating Income: 50168.00
  • Gross Scheduled Income: 51720.00
  • Insurance Expense: 1800.00
  • Maintenance Expense: 2400.00
  • Net Operating Income: 33950.00
  • Number Of Separate Electric Meters: 4
  • Number Of Separate Gas Meters: 4
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 4
  • Number Of Units Total: 4
  • Operating Expense: 17770.00
  • Rent Control: Yes
  • Total Actual Rent: 4310.00
  • Total Expenses: 17770.00
  • Vacancy Allowance Rate: 3.00

Tax Info

  • New Taxes Expense: 7150.00
  • Tax Census Tract: 2321.10
  • Tax Lot: 39
  • Tax Tract Number: 212

Ownership History

Date Name Owned For Owner Type

Purchase Details

Listed on
Jan 31, 2017
Closed on
Mar 3, 2017
Sold by
Haynes Richard E
Bought by
Oxford Jonathan Wade
Seller's Agent
Richard Haynes
Haynes Real Estate
Buyer's Agent
Jeff Lovell
Keller Williams Los Angeles
List Price
$549,000
Sold Price
$599,000
Premium/Discount to List
$50,000
9.11%
Current Estimated Value
$963,444

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Estimated Appreciation
$364,444
Avg. Annual Appreciation
5.93%
Original Mortgage
$144,000
Interest Rate
4.19%
Mortgage Type
New Conventional

Purchase Details

Closed on
Jul 24, 2012
Sold by
Meeyak Holdings Llc
Bought by
Haynes Richard E

Purchase Details

Closed on
Aug 12, 2011
Sold by
Creating Wealth Investors Inc
Bought by
Meeyak Holdings Llc

Purchase Details

Closed on
Aug 10, 2011
Sold by
Revoca Jackson Jr James N and Revoca James N Jackson Jr 2001
Bought by
Creating Wealth Investors Inc

Purchase Details

Closed on
Jul 28, 2006
Sold by
Jackson James N and Jackson Angelina
Bought by
Revoca Jackson Jr James N and Revoca James N Jackson Jr 2001

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$439,500
Interest Rate
6.69%
Mortgage Type
New Conventional

Purchase Details

Closed on
Mar 22, 2004
Sold by
Jackson James N
Bought by
Revoca Jackson Jr James N and Revoca James N Jackson Jr 2001

Purchase Details

Closed on
Nov 24, 2003
Sold by
Jackson James N
Bought by
Jackson James N and Jackson James N

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$244,000
Interest Rate
5.94%
Mortgage Type
Purchase Money Mortgage

Purchase Details

Closed on
Nov 18, 2003
Sold by
Jackson James N and The James N Jackson Sr 2001 Re
Bought by
Jackson James N

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Original Mortgage
$244,000
Interest Rate
5.94%
Mortgage Type
Purchase Money Mortgage

Purchase Details

Closed on
Jan 19, 2001
Sold by
Jackson James N
Bought by
Jackson James N and Jackson James N
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
Oxford Jonathan Wade $599,000 Progressive Title Company
Oxford Jonathan Wade -- Progressive Title Company
Haynes Richard E -- None Available
Meeyak Holdings Llc $258,000 Lawyers Title Company
Creating Wealth Investors Inc $243,000 Lawyers Title
Revoca Jackson Jr James N -- Accommodation
Jackson James N -- Fidelity National Title Co
Revoca Jackson Jr James N -- --
Jackson James N -- --
Jackson James N -- Stewart Title Company
Jackson James N -- Stewart Title
Jackson James N -- --
Source: Public Records

Mortgage History

Date Status Borrower Loan Amount
Open Oxford Jonathan Wade $365,879
Closed Oxford Jonathan Wade $144,000
Previous Owner Haynes Richard E $238,000
Previous Owner Jackson James N $439,500
Previous Owner Jackson James N $244,000
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
03/17/2017 03/17/17 Sold $599,000 0.0% $236 / Sq Ft
02/10/2017 02/10/17 Pending -- -- --
02/06/2017 02/06/17 Off Market $599,000 -- --
01/31/2017 01/31/17 For Sale $549,000 -- $217 / 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 $8,687 $695,183 $556,149 $139,034
2024 $8,687 $681,553 $545,245 $136,308
2023 $8,529 $668,190 $534,554 $133,636
2022 $8,147 $655,089 $524,073 $131,016
2021 $8,038 $642,246 $513,798 $128,448
2019 $7,806 $623,538 $498,559 $124,979
2018 $7,666 $611,320 $488,784 $122,536
2016 $3,583 $273,745 $190,985 $82,760
2015 $3,535 $269,634 $188,117 $81,517
2014 $3,575 $264,354 $184,433 $79,921
Source: Public Records

Agents Affiliated with this Home

  • Section Image
  • Section Image
See All Agents

Map

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SB17019803

California Regional Multiple Listing Service (CRMLS)

APN: 5018-013-003