✔ 1185 properties selected
Total Investment Amount Entered:
Monthly, Non-Owner Occupied
✔ 312 w/positive Cash Flow
✔ 75 w/Rents above Market
✔ 8 w/Doubling Year < 6 Above Mkt
Below Mkt
SMART ℹScore Analyze/ Details/ Pix Cou City Address Units Asking Sq Ft Rents GRM Down Cash Flow Total Investment 10 Yr Net 10 Yr ROI Double Year Area OO Old Mtg OO New Mtg OO $ Sav OO % Sav

9/10
17287864
LAC
Venice
2500 STRONGS Drive
3
$3,250,000
1,662
$102,000
2.7
25
81,199
812,500
11,976,504
1474
2
C11 - Venice
$11,991
-$22,009
$34,000
284%
Median Rent:
Total Cash Flow:
11,170,204
119.9
1st Year Cash-On-Cash ROI
Total Appreciation:
1,117,728
Total Principal Reduction:
501,071

9/10
CV18021961
LAC
Compton
810 W Spruce Street
3
$449,000
1,554
$8,400
4.5
25
5,811
112,250
910,763
811
3
RP - Compton S of Rosecrans- E of Central-W of Ala
$1,657
-$1,143
$2,800
169%
Median Rent:
Total Cash Flow:
799,370
62.1
1st Year Cash-On-Cash ROI
Total Appreciation:
154,418
Total Principal Reduction:
69,225

9/10
17281288
LAC
Los Angeles
200 E 119TH Street
3
$480,000
1,045
$7,500
5.3
25
4,806
120,000
780,231
650
3
C36 - Metropolitan Southwest
$1,771
-$729
$2,500
141%
Median Rent:
Total Cash Flow:
661,147
48.1
1st Year Cash-On-Cash ROI
Total Appreciation:
165,080
Total Principal Reduction:
74,004

9/10
DW18010721
LAC
Los Angeles
2220 6TH Avenue
3
$849,000
2,444
$8,853
8
25
4,309
212,250
803,356
378
5
C36 - Metropolitan Southwest
$3,132
$181
$2,951
94%
Median Rent:
Total Cash Flow:
592,726
24.4
1st Year Cash-On-Cash ROI
Total Appreciation:
291,985
Total Principal Reduction:
130,895

9/10
17219762
LAC
Pomona
351 N MAIN Street
1
$560,000
2,396
$5,750
8.1
25
2,757
140,000
518,205
370
5
687 - Pomona
$2,066
-$3,684
$5,750
278%
Median Rent:
Total Cash Flow:
379,274
23.6
1st Year Cash-On-Cash ROI
Total Appreciation:
192,593
Total Principal Reduction:
86,338

9/10
17219762B
LAC
Pomona
351 N MAIN Street
1
$560,000
2,396
$5,750
8.1
25
2,757
140,000
518,205
370
5
687 - Pomona
$2,066
-$3,684
$5,750
278%
Median Rent:
Total Cash Flow:
379,274
23.6
1st Year Cash-On-Cash ROI
Total Appreciation:
192,593
Total Principal Reduction:
86,338

9/10
DW18000870
LAC
Los Angeles
114 W 91st Street
2
$749,950
3,150
$6,800
9.2
25
2,837
187,488
576,310
307
6
C37 - Metropolitan South
$2,767
-$633
$3,400
123%
Median Rent:
Total Cash Flow:
390,253
18.2
1st Year Cash-On-Cash ROI
Total Appreciation:
257,920
Total Principal Reduction:
115,624

9/10
PW18010311
LAC
Los Angeles
1714 W Florence Avenue
4
$755,000
3,622
$6,774
9.3
25
2,788
188,750
570,808
302
6
C36 - Metropolitan Southwest
$2,786
$1,092
$1,694
61%
Median Rent:
Total Cash Flow:
383,499
17.7
1st Year Cash-On-Cash ROI
Total Appreciation:
259,657
Total Principal Reduction:
116,403

8/10
DW17274271
LAC
Los Angeles
1245 E 47th Street
2
$340,000
1,658
$3,000
9.4
25
1,207
85,000
250,447
295
6
C34 - Los Angeles Southwest
$1,254
-$246
$1,500
120%
Median Rent:
Total Cash Flow:
166,096
17
1st Year Cash-On-Cash ROI
Total Appreciation:
116,932
Total Principal Reduction:
52,420

9/10
SB18023604
LAC
San Pedro
1319 S Alma Street
4
$989,000
3,778
$8,669
9.5
25
3,457
247,250
720,996
292
6
183 - Vista Del Oro
$3,649
$1,482
$2,167
59%
Median Rent:
Total Cash Flow:
475,633
16.8
1st Year Cash-On-Cash ROI
Total Appreciation:
340,133
Total Principal Reduction:
152,480

9/10
SB18023604B
LAC
San Pedro
1319 S Alma Street
4
$989,000
3,778
$8,669
9.5
25
3,457
247,250
720,996
292
6
183 - Vista Del Oro
$3,649
$1,482
$2,167
59%
Median Rent:
Total Cash Flow:
475,633
16.8
1st Year Cash-On-Cash ROI
Total Appreciation:
340,133
Total Principal Reduction:
152,480

8/10
CV18030640
LAC
Pasadena
755 Santa Barbara Street
1
$695,000
1,187
$6,000
9.7
25
2,342
173,750
494,647
285
6
645 - Pasadena (NW)
$2,564
-$3,436
$6,000
234%
Median Rent:
Total Cash Flow:
322,223
16.2
1st Year Cash-On-Cash ROI
Total Appreciation:
239,022
Total Principal Reduction:
107,152

9/10
RS17177619
LAC
Maywood
4941 E 59th Place
3
$699,900
2,018
$5,863
9.9
25
2,188
174,975
474,702
271
6
T6 - Maywood- Bell
$2,582
$628
$1,954
76%
Median Rent:
5863
Total Cash Flow:
301,062
15
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

9/10
RS17177619B
LAC
Maywood
4941 E 59th Place
3
$699,900
2,018
$5,863
9.9
25
2,188
174,975
474,702
271
6
T6 - Maywood- Bell
$2,582
$628
$1,954
76%
Median Rent:
Total Cash Flow:
301,062
15
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

9/10
RS17240154
LAC
Los Angeles
148 W 50th Street
4
$800,000
3,146
$6,667
10
25
2,469
200,000
538,081
269
6
C34 - Los Angeles Southwest
$2,952
$1,285
$1,667
56%
Median Rent:
Total Cash Flow:
339,607
14.8
1st Year Cash-On-Cash ROI
Total Appreciation:
275,133
Total Principal Reduction:
123,341

9/10
IN17204873
LAC
Los Angeles
1424 W 106th Street
3
$525,000
1,970
$4,388
10
25
1,632
131,250
354,786
270
6
C34 - Los Angeles Southwest
$1,937
$474
$1,463
76%
Median Rent:
4388
Total Cash Flow:
224,538
14.9
1st Year Cash-On-Cash ROI
Total Appreciation:
180,556
Total Principal Reduction:
80,942

8/10
DW18028612
LAC
Los Angeles
517 S Rowan Avenue
4
$599,888
2,557
$5,000
10
25
1,852
149,972
403,575
269
6
BOYH - Boyle Heights
$2,213
$963
$1,250
56%
Median Rent:
Total Cash Flow:
254,747
14.8
1st Year Cash-On-Cash ROI
Total Appreciation:
206,311
Total Principal Reduction:
92,488

9/10
PW17132519
LAC
Los Angeles
8311 S Central Avenue
4
$599,000
2,304
$4,946
10.1
25
1,805
149,750
396,888
265
6
C37 - Metropolitan South
$2,210
$974
$1,237
56%
Median Rent:
4946
Total Cash Flow:
248,280
14.5
1st Year Cash-On-Cash ROI
Total Appreciation:
206,006
Total Principal Reduction:
92,351

8/10
DW18029732
LAC
Compton
1708 W Compton Boulevard
2
$340,000
1,640
$2,763
10.3
25
982
85,000
219,474
258
6
RP - Compton S of Rosecrans- E of Central-W of Ala
$1,254
-$127
$1,382
110%
Median Rent:
Total Cash Flow:
135,123
13.9
1st Year Cash-On-Cash ROI
Total Appreciation:
116,932
Total Principal Reduction:
52,420

5/10
SR18029987
LAC
Palmdale
38824 9th Street
2
$178,000
1,412
$1,425
10.4
25
494
44,500
112,090
252
7
PLM - Palmdale
$657
-$56
$713
108%
Median Rent:
Total Cash Flow:
67,929
13.3
1st Year Cash-On-Cash ROI
Total Appreciation:
61,217
Total Principal Reduction:
27,443

5/10
SR18029987B
LAC
Palmdale
38824 9th Street
2
$178,000
1,412
$1,425
10.4
25
494
44,500
112,090
252
7
PLM - Palmdale
$657
-$56
$713
108%
Median Rent:
Total Cash Flow:
67,929
13.3
1st Year Cash-On-Cash ROI
Total Appreciation:
61,217
Total Principal Reduction:
27,443

8/10
WS18019088
LAC
Compton
603 N Bradfield Avenue
4
$649,900
2,928
$5,150
10.5
25
1,753
162,475
402,347
248
7
RO - Compton S of Rosecrans- E of Alameda
$2,398
$1,110
$1,288
54%
Median Rent:
Total Cash Flow:
241,112
12.9
1st Year Cash-On-Cash ROI
Total Appreciation:
223,511
Total Principal Reduction:
100,199

8/10
MB17247464
LAC
Los Angeles
1522 W 59th Street
2
$445,000
1,934
$3,460
10.7
25
1,137
111,250
266,829
240
7
C34 - Los Angeles Southwest
$1,642
-$88
$1,730
105%
Median Rent:
Total Cash Flow:
156,428
12.3
1st Year Cash-On-Cash ROI
Total Appreciation:
153,043
Total Principal Reduction:
68,608

8/10
MB18028448
LAC
Los Angeles
808 Blades Street
4
$679,900
2,226
$5,260
10.8
25
1,712
169,975
404,227
238
7
BOYH - Boyle Heights
$2,509
$1,194
$1,315
52%
Median Rent:
Total Cash Flow:
235,549
12.1
1st Year Cash-On-Cash ROI
Total Appreciation:
233,829
Total Principal Reduction:
104,824

9/10
RS17253128
LAC
Long Beach
2148 Lime Avenue
2
$450,000
1,430
$3,400
11
25
1,056
112,500
256,905
228
7
009 - Poly High
$1,660
-$40
$1,700
102%
Median Rent:
3400
Total Cash Flow:
145,264
11.3
1st Year Cash-On-Cash ROI
Total Appreciation:
154,762
Total Principal Reduction:
69,379

9/10
PW17227733
LAC
Compton
814 W Cedar Street
2
$359,900
1,072
$2,725
11
25
850
89,975
206,219
229
7
RP - Compton S of Rosecrans- E of Central-W of Ala
$1,328
-$35
$1,363
103%
Median Rent:
2725
Total Cash Flow:
116,931
11.3
1st Year Cash-On-Cash ROI
Total Appreciation:
123,776
Total Principal Reduction:
55,488

9/10
DW17174833
LAC
Los Angeles
926 E 49th Street
2
$529,000
1,453
$4,000
11
25
1,244
132,250
302,413
229
7
C42 - Downtown L.A.
$1,952
-$48
$2,000
102%
Median Rent:
3200
Total Cash Flow:
171,172
11.3
1st Year Cash-On-Cash ROI
Total Appreciation:
181,932
Total Principal Reduction:
81,559

8/10
DW18022667
LAC
Los Angeles
848 E 27th Street
3
$580,000
2,862
$4,400
11
25
1,378
145,000
333,446
230
7
699 - Not Defined
$2,140
$673
$1,467
69%
Median Rent:
Total Cash Flow:
189,552
11.4
1st Year Cash-On-Cash ROI
Total Appreciation:
199,472
Total Principal Reduction:
89,422

9/10
SW17168313
LAC
Los Angeles
12444 S Vermont Avenue
2
$600,000
2,500
$4,550
11
25
1,424
150,000
344,718
230
7
C37 - Metropolitan South
$2,214
-$61
$2,275
103%
Median Rent:
4550
Total Cash Flow:
195,863
11.4
1st Year Cash-On-Cash ROI
Total Appreciation:
206,350
Total Principal Reduction:
92,505

9/10
RS17253128B
LAC
Long Beach
2148 Lime Avenue
2
$450,000
1,430
$3,400
11
25
1,056
112,500
256,905
228
7
009 - Poly High
$1,660
-$40
$1,700
102%
Median Rent:
Total Cash Flow:
145,264
11.3
1st Year Cash-On-Cash ROI
Total Appreciation:
154,762
Total Principal Reduction:
69,379

8/10
RS17232832
LAC
Los Angeles
307 E 81st Street
3
$479,900
2,460
$3,600
11.1
25
1,101
119,975
270,589
226
7
699 - Not Defined
$1,771
$571
$1,200
68%
Median Rent:
Total Cash Flow:
151,529
11
1st Year Cash-On-Cash ROI
Total Appreciation:
165,045
Total Principal Reduction:
73,989

8/10
MB18003528
LAC
Los Angeles
613 E 74th Street
2
$480,000
1,658
$3,600
11.1
25
1,101
120,000
270,547
225
7
699 - Not Defined
$1,771
-$29
$1,800
102%
Median Rent:
Total Cash Flow:
151,463
11
1st Year Cash-On-Cash ROI
Total Appreciation:
165,080
Total Principal Reduction:
74,004

8/10
BB18013065
LAC
Los Angeles
10010 S San Pedro Street
2
$479,500
2,635
$3,600
11.1
25
1,103
119,875
270,756
226
7
C37 - Metropolitan South
$1,769
-$31
$1,800
102%
Median Rent:
Total Cash Flow:
151,795
11
1st Year Cash-On-Cash ROI
Total Appreciation:
164,908
Total Principal Reduction:
73,927

9/10
17255922
LAC
Compton
4810 E COMPTON Boulevard
4
$485,000
1,824
$3,579
11.3
25
1,057
121,250
265,720
219
7
RO - Compton S of Rosecrans- E of Alameda
$1,789
$895
$895
50%
Median Rent:
5000
Total Cash Flow:
145,396
10.5
1st Year Cash-On-Cash ROI
Total Appreciation:
166,799
Total Principal Reduction:
74,775

8/10
DW18018877
LAC
Commerce
6268 Ferguson Drive
2
$410,800
1,320
$3,030
11.3
25
894
102,700
224,878
219
7
T3 - Bell Gardens- Bell E of 710- Commerce S of 26
$1,516
$1
$1,515
100%
Median Rent:
3030
Total Cash Flow:
122,962
10.4
1st Year Cash-On-Cash ROI
Total Appreciation:
141,281
Total Principal Reduction:
63,335

10/10
318000335
LAC
Los Angeles
134 N Mountain View Avenue
4
$1,194,900
2,876
$8,850
11.3
25
2,635
298,725
658,889
221
7
671 - Silver Lake
$4,409
$2,196
$2,213
50%
Median Rent:
8850
Total Cash Flow:
362,444
10.6
1st Year Cash-On-Cash ROI
Total Appreciation:
410,946
Total Principal Reduction:
184,225

8/10
17264758
LAC
Los Angeles
306 E 36TH Street
2
$875,000
2,328
$6,350
11.5
25
1,805
218,750
465,414
213
7
C42 - Downtown L.A.
$3,228
$53
$3,175
98%
Median Rent:
Total Cash Flow:
248,333
9.9
1st Year Cash-On-Cash ROI
Total Appreciation:
300,927
Total Principal Reduction:
134,904

8/10
SB17022609
LAC
Lawndale
4744 159th Street
2
$750,000
2,317
$5,450
11.5
25
1,554
187,500
399,860
213
7
113 - South Lawndale
$2,767
$42
$2,725
98%
Median Rent:
Total Cash Flow:
213,791
9.9
1st Year Cash-On-Cash ROI
Total Appreciation:
257,937
Total Principal Reduction:
115,632

8/10
DW18000762
LAC
Los Angeles
212 E 54th Street
3
$629,999
2,430
$4,500
11.7
25
1,231
157,500
325,689
207
7
699 - Not Defined
$2,324
$824
$1,500
65%
Median Rent:
Total Cash Flow:
169,391
9.4
1st Year Cash-On-Cash ROI
Total Appreciation:
216,667
Total Principal Reduction:
97,131

8/10
SR17252626
LAC
Los Angeles
1653 W 60th Place
2
$595,000
2,500
$4,225
11.7
25
1,139
148,750
304,327
205
7
699 - Not Defined
$2,195
$83
$2,113
96%
Median Rent:
Total Cash Flow:
156,713
9.2
1st Year Cash-On-Cash ROI
Total Appreciation:
204,630
Total Principal Reduction:
91,735

9/10
PW18025272
LAC
Long Beach
325 W 8th Street
3
$740,000
1,630
$5,250
11.7
25
1,412
185,000
377,887
204
7
004 - Downtown Area- Alamitos Beach
$2,730
$980
$1,750
64%
Median Rent:
5250
Total Cash Flow:
194,299
9.2
1st Year Cash-On-Cash ROI
Total Appreciation:
254,498
Total Principal Reduction:
114,090

7/10
RS18016921
LAC
Los Angeles
333 E 84th Street
2
$359,900
994
$2,550
11.8
25
684
89,975
183,349
204
7
C34 - Los Angeles Southwest
$1,328
$53
$1,275
96%
Median Rent:
Total Cash Flow:
94,060
9.1
1st Year Cash-On-Cash ROI
Total Appreciation:
123,776
Total Principal Reduction:
55,488

9/10
17256060
LAC
Los Angeles
8451 TOWNE Avenue
3
$571,103
2,120
$4,048
11.8
25
1,086
142,776
291,149
204
7
C37 - Metropolitan South
$2,107
$758
$1,349
64%
Median Rent:
3575
Total Cash Flow:
149,463
9.1
1st Year Cash-On-Cash ROI
Total Appreciation:
196,412
Total Principal Reduction:
88,050

8/10
PW18017697
OC
Anaheim
12262 Orangewood Avenue
2
$625,000
2,138
$4,400
11.8
25
1,160
156,250
314,702
201
7
079 - Anaheim West of Harbor
$2,306
$106
$2,200
95%
Median Rent:
Total Cash Flow:
159,645
8.9
1st Year Cash-On-Cash ROI
Total Appreciation:
214,948
Total Principal Reduction:
96,360

9/10
RS18021334
LAC
Long Beach
1588 Pine Avenue
4
$850,000
3,268
$6,000
11.8
25
1,593
212,500
430,086
202
7
004 - Downtown Area- Alamitos Beach
$3,136
$1,636
$1,500
48%
Median Rent:
6000
Total Cash Flow:
219,208
9
1st Year Cash-On-Cash ROI
Total Appreciation:
292,329
Total Principal Reduction:
131,049

7/10
DW17246233
LAC
Los Angeles
11309 Hooper Avenue
2
$374,000
1,560
$2,645
11.8
25
706
93,500
189,891
203
7
WATT - Watts
$1,380
$57
$1,323
96%
Median Rent:
Total Cash Flow:
97,105
9.1
1st Year Cash-On-Cash ROI
Total Appreciation:
128,625
Total Principal Reduction:
57,662

7/10
MB18005649
LAC
Los Angeles
1439 E 51st Street
2
$599,000
1,840
$4,200
11.9
25
1,096
149,750
299,394
200
8
C37 - Metropolitan South
$2,210
$110
$2,100
95%
Median Rent:
Total Cash Flow:
150,787
8.8
1st Year Cash-On-Cash ROI
Total Appreciation:
206,006
Total Principal Reduction:
92,351

8/10
OC18015946
OC
Orange
1326 E Wilson Avenue
1
$768,000
2,500
$5,400
11.9
25
1,420
192,000
385,828
201
7
072 - Orange & Garden Grove- E of Harbor- N of 22
$2,834
-$2,566
$5,400
191%
Median Rent:
Total Cash Flow:
195,293
8.9
1st Year Cash-On-Cash ROI
Total Appreciation:
264,128
Total Principal Reduction:
118,407

6/10
IG18025996
LAC
Los Angeles
4324 Hooper Avenue
2
$429,000
1,660
$3,000
11.9
25
777
107,250
213,377
199
8
C42 - Downtown L.A.
$1,583
$83
$1,500
95%
Median Rent:
Total Cash Flow:
106,945
8.7
1st Year Cash-On-Cash ROI
Total Appreciation:
147,540
Total Principal Reduction:
66,141

7/10
DW17110955
LAC
Los Angeles
508 W 104th Street
4
$699,999
3,911
$4,900
11.9
25
1,273
175,000
348,808
199
8
C37 - Metropolitan South
$2,583
$1,358
$1,225
47%
Median Rent:
1990
Total Cash Flow:
175,143
8.7
1st Year Cash-On-Cash ROI
Total Appreciation:
240,741
Total Principal Reduction:
107,923

7/10
SR18001482
LAC
Los Angeles
1636 E 109th Street
2
$435,000
1,338
$3,050
11.9
25
796
108,750
217,412
200
8
WATT - Watts
$1,605
$80
$1,525
95%
Median Rent:
Total Cash Flow:
109,492
8.8
1st Year Cash-On-Cash ROI
Total Appreciation:
149,604
Total Principal Reduction:
67,066

5/10
CV17272184
LAC
Pico Rivera
8317 Whittier Boulevard
4
$650,000
3,036
$4,500
12
25
1,135
162,500
317,358
195
8
649 - Pico Rivera
$2,398
$1,273
$1,125
47%
Median Rent:
Total Cash Flow:
156,098
8.4
1st Year Cash-On-Cash ROI
Total Appreciation:
223,546
Total Principal Reduction:
100,214

6/10
DW18029894
LAC
Los Angeles
238 E 92nd Street
2
$490,000
1,935
$3,400
12
25
863
122,500
240,244
196
8
C37 - Metropolitan South
$1,808
$108
$1,700
94%
Median Rent:
Total Cash Flow:
118,679
8.5
1st Year Cash-On-Cash ROI
Total Appreciation:
168,519
Total Principal Reduction:
75,546

5/10
CV17272184B
LAC
Pico Rivera
8317 Whittier Boulevard
4
$650,000
3,036
$4,500
12
25
1,135
162,500
317,358
195
8
649 - Pico Rivera
$2,398
$1,273
$1,125
47%
Median Rent:
Total Cash Flow:
156,098
8.4
1st Year Cash-On-Cash ROI
Total Appreciation:
223,546
Total Principal Reduction:
100,214

6/10
17279880
LAC
Los Angeles
965 W 42ND Place
3
$595,000
2,597
$4,090
12.1
25
1,011
148,750
286,684
193
8
C34 - Los Angeles Southwest
$2,195
$832
$1,363
62%
Median Rent:
Total Cash Flow:
139,070
8.2
1st Year Cash-On-Cash ROI
Total Appreciation:
204,630
Total Principal Reduction:
91,735

6/10
RS17228750
LAC
Los Angeles
733 E 49th Street
2
$495,000
1,582
$3,400
12.1
25
839
123,750
238,162
192
8
C37 - Metropolitan South
$1,826
$126
$1,700
93%
Median Rent:
Total Cash Flow:
115,356
8.1
1st Year Cash-On-Cash ROI
Total Appreciation:
170,239
Total Principal Reduction:
76,317

6/10
DW17277367
LAC
Los Angeles
814 W 75th
3
$534,999
1,801
$3,675
12.1
25
907
133,750
257,441
192
8
699 - Not Defined
$1,974
$749
$1,225
62%
Median Rent:
Total Cash Flow:
124,712
8.1
1st Year Cash-On-Cash ROI
Total Appreciation:
183,995
Total Principal Reduction:
82,484

6/10
SR17196880
LAC
Los Angeles
3810 Woodlawn Avenue
2
$370,000
1,056
$2,540
12.1
25
625
92,500
177,835
192
8
C34 - Los Angeles Southwest
$1,365
$95
$1,270
93%
Median Rent:
2540
Total Cash Flow:
86,041
8.1
1st Year Cash-On-Cash ROI
Total Appreciation:
127,249
Total Principal Reduction:
57,045

6/10
SB18019301
LAC
Hawthorne
12821 Doty Avenue
2
$690,000
2,240
$4,700
12.2
25
1,131
172,500
326,835
189
8
110 - East Hawthorne
$2,546
$196
$2,350
92%
Median Rent:
Total Cash Flow:
155,651
7.9
1st Year Cash-On-Cash ROI
Total Appreciation:
237,302
Total Principal Reduction:
106,381

6/10
SB17272543
LAC
Los Angeles
2815 Hyde Park Boulevard
4
$799,000
3,959
$5,477
12.2
25
1,343
199,750
382,979
192
8
PHHT - Park Hills Heights
$2,948
$1,579
$1,369
46%
Median Rent:
Total Cash Flow:
184,753
8.1
1st Year Cash-On-Cash ROI
Total Appreciation:
274,789
Total Principal Reduction:
123,186

6/10
DW17276905
LAC
Los Angeles
116 W 45th Street
4
$599,000
$4,099
12.2
25
1,000
149,750
286,195
191
8
C37 - Metropolitan South
$2,210
$1,185
$1,025
46%
Median Rent:
Total Cash Flow:
137,587
8
1st Year Cash-On-Cash ROI
Total Appreciation:
206,006
Total Principal Reduction:
92,351

6/10
DW17264681
LAC
Los Angeles
514 W 56th Street
2
$508,888
2,123
$3,450
12.3
25
819
127,222
238,912
188
8
C34 - Los Angeles Southwest
$1,878
$153
$1,725
92%
Median Rent:
Total Cash Flow:
112,660
7.7
1st Year Cash-On-Cash ROI
Total Appreciation:
175,015
Total Principal Reduction:
78,458

6/10
OC18028466
LAC
Long Beach
65 E Morningside Street
2
$422,000
1,560
$2,850
12.3
25
669
105,500
196,689
186
8
007 - North Long Beach
$1,557
$132
$1,425
92%
Median Rent:
2850
Total Cash Flow:
91,994
7.6
1st Year Cash-On-Cash ROI
Total Appreciation:
145,133
Total Principal Reduction:
65,062

6/10
PW18029980
LAC
Pomona
1440 N Gordon Street
2
$429,000
1,971
$2,900
12.3
25
682
107,250
200,308
187
8
699 - Not Defined
$1,583
$133
$1,450
92%
Median Rent:
Total Cash Flow:
93,877
7.6
1st Year Cash-On-Cash ROI
Total Appreciation:
147,540
Total Principal Reduction:
66,141

6/10
SB18023747
LAC
San Pedro
2217 Barbour Court
4
$835,000
3,068
$5,644
12.3
25
1,328
208,750
389,809
187
8
181 - Point Fermin
$3,081
$1,670
$1,411
46%
Median Rent:
Total Cash Flow:
182,652
7.6
1st Year Cash-On-Cash ROI
Total Appreciation:
287,170
Total Principal Reduction:
128,737

6/10
17274916
LAC
Los Angeles
10819 S BROADWAY
4
$672,900
3,356
$4,525
12.4
25
1,048
168,225
311,087
185
8
C37 - Metropolitan South
$2,483
$1,351
$1,131
46%
Median Rent:
Total Cash Flow:
144,146
7.5
1st Year Cash-On-Cash ROI
Total Appreciation:
231,421
Total Principal Reduction:
103,745

6/10
PW17261158
LAC
Los Angeles
123 E 55th Street
3
$549,000
2,561
$3,675
12.4
25
839
137,250
251,609
183
8
C37 - Metropolitan South
$2,026
$801
$1,225
60%
Median Rent:
Total Cash Flow:
115,406
7.3
1st Year Cash-On-Cash ROI
Total Appreciation:
188,810
Total Principal Reduction:
84,642

6/10
DW18006925
LAC
East Los Angeles
123 N Gage Avenue
2
$445,000
1,420
$3,000
12.4
25
700
111,250
206,713
186
8
ELA - East Los Angeles
$1,642
$142
$1,500
91%
Median Rent:
Total Cash Flow:
96,312
7.6
1st Year Cash-On-Cash ROI
Total Appreciation:
153,043
Total Principal Reduction:
68,608

5/10
WS18028281
LAC
Los Angeles
890 E 43rd Street
2
$379,900
1,325
$2,550
12.4
25
587
94,975
175,018
184
8
C42 - Downtown L.A.
$1,402
$127
$1,275
91%
Median Rent:
Total Cash Flow:
80,768
7.4
1st Year Cash-On-Cash ROI
Total Appreciation:
130,654
Total Principal Reduction:
58,571

6/10
DW18030480
LAC
Los Angeles
220 W 93rd Street
2
$519,900
1,526
$3,500
12.4
25
813
129,975
240,859
185
8
C34 - Los Angeles Southwest
$1,918
$168
$1,750
91%
Median Rent:
Total Cash Flow:
111,876
7.5
1st Year Cash-On-Cash ROI
Total Appreciation:
178,802
Total Principal Reduction:
80,156

7/10
SB18016689
LAC
Los Angeles
2919 Van Buren Place
4
$1,399,990
5,070
$9,350
12.5
25
2,119
349,998
638,809
183
8
C16 - Mid Los Angeles
$5,165
$2,828
$2,338
45%
Median Rent:
Total Cash Flow:
291,482
7.3
1st Year Cash-On-Cash ROI
Total Appreciation:
481,479
Total Principal Reduction:
215,844

7/10
WS18016471
LAC
Los Angeles
1257 W 37th Drive
3
$1,550,000
2,903
$10,300
12.5
25
2,297
387,500
700,480
181
8
C34 - Los Angeles Southwest
$5,719
$2,285
$3,433
60%
Median Rent:
Total Cash Flow:
315,937
7.1
1st Year Cash-On-Cash ROI
Total Appreciation:
533,070
Total Principal Reduction:
238,972

7/10
SB18016689B
LAC
Los Angeles
2919 Van Buren Place
4
$1,399,990
5,070
$9,350
12.5
25
2,119
349,998
638,809
183
8
C16 - Mid Los Angeles
$5,165
$2,828
$2,338
45%
Median Rent:
Total Cash Flow:
291,482
7.3
1st Year Cash-On-Cash ROI
Total Appreciation:
481,479
Total Principal Reduction:
215,844

6/10
RS18001314
LAC
Los Angeles
6716 S Figueroa Street
3
$469,000
2,081
$3,100
12.6
25
679
117,250
209,785
179
8
C34 - Los Angeles Southwest
$1,730
$697
$1,033
60%
Median Rent:
Total Cash Flow:
93,430
6.9
1st Year Cash-On-Cash ROI
Total Appreciation:
161,297
Total Principal Reduction:
72,308

6/10
RS17278563
LAC
Los Angeles
8117 S Denker Avenue
4
$700,000
3,489
$4,639
12.6
25
1,025
175,000
314,698
180
8
C36 - Metropolitan Southwest
$2,583
$1,423
$1,160
45%
Median Rent:
Total Cash Flow:
141,033
7
1st Year Cash-On-Cash ROI
Total Appreciation:
240,741
Total Principal Reduction:
107,923

6/10
WS17243843
LAC
Los Angeles
8624 Beach Street
2
$519,900
1,660
$3,400
12.7
25
718
129,975
227,790
175
8
C37 - Metropolitan South
$1,918
$218
$1,700
89%
Median Rent:
Total Cash Flow:
98,807
6.6
1st Year Cash-On-Cash ROI
Total Appreciation:
178,802
Total Principal Reduction:
80,156

6/10
DW17201458
LAC
Los Angeles
10213 S Main St.
2
$419,999
1,392
$2,750
12.7
25
583
105,000
184,454
176
8
699 - Not Defined
$1,550
$175
$1,375
89%
Median Rent:
2595
Total Cash Flow:
80,256
6.7
1st Year Cash-On-Cash ROI
Total Appreciation:
144,445
Total Principal Reduction:
64,754

7/10
DW17199679
LAC
Los Angeles
232 E 79th Street
3
$625,000
2,388
$4,100
12.7
25
875
156,250
275,496
176
8
C37 - Metropolitan South
$2,306
$939
$1,367
59%
Median Rent:
5273
Total Cash Flow:
120,438
6.7
1st Year Cash-On-Cash ROI
Total Appreciation:
214,948
Total Principal Reduction:
96,360

4/10
DW18021529
LAC
Compton
1301 N Paulsen Avenue
1
$419,000
$2,750
12.7
25
588
104,750
184,870
176
8
RN - Compton N of Rosecrans- E of Central
$1,546
-$1,204
$2,750
178%
Median Rent:
Total Cash Flow:
80,919
6.7
1st Year Cash-On-Cash ROI
Total Appreciation:
144,101
Total Principal Reduction:
64,600

6/10
DW18008790
LAC
Los Angeles
1760 E 113th Street
2
$460,000
1,428
$3,000
12.8
25
628
115,000
200,465
174
8
WATT - Watts
$1,697
$197
$1,500
88%
Median Rent:
Total Cash Flow:
86,342
6.6
1st Year Cash-On-Cash ROI
Total Appreciation:
158,202
Total Principal Reduction:
70,921

5/10
MB17262698
LAC
Los Angeles
9708 S San Pedro Street
2
$429,000
1,040
$2,800
12.8
25
587
107,250
187,239
175
8
C37 - Metropolitan South
$1,583
$183
$1,400
88%
Median Rent:
Total Cash Flow:
80,808
6.6
1st Year Cash-On-Cash ROI
Total Appreciation:
147,540
Total Principal Reduction:
66,141

6/10
SR18024855
LAC
Los Angeles
808 W W 50th Place
3
$499,000
2,210
$3,250
12.8
25
677
124,750
216,892
174
8
C23 - Metropolitan
$1,841
$758
$1,083
59%
Median Rent:
Total Cash Flow:
93,094
6.5
1st Year Cash-On-Cash ROI
Total Appreciation:
171,614
Total Principal Reduction:
76,934

5/10
WS18016316
LAC
Lake Balboa
8120 Aldea Avenue
2
$775,000
2,164
$5,000
12.9
25
1,006
193,750
330,637
171
8
LKBL - Lake Balboa
$2,859
$359
$2,500
87%
Median Rent:
Total Cash Flow:
138,365
6.2
1st Year Cash-On-Cash ROI
Total Appreciation:
266,535
Total Principal Reduction:
119,486

6/10
PW18010293
LAC
Los Angeles
1519 E 89th Street
2
$649,000
2,303
$4,200
12.9
25
855
162,250
278,568
172
8
C34 - Los Angeles Southwest
$2,395
$295
$2,100
88%
Median Rent:
Total Cash Flow:
117,556
6.3
1st Year Cash-On-Cash ROI
Total Appreciation:
223,202
Total Principal Reduction:
100,060

5/10
SB17280316
LAC
Compton
14649 S Lime Avenue
4
$720,000
3,642
$4,650
12.9
25
939
180,000
307,805
171
8
RP - Compton S of Rosecrans- E of Central
$2,656
$1,494
$1,163
44%
Median Rent:
Total Cash Flow:
129,178
6.3
1st Year Cash-On-Cash ROI
Total Appreciation:
247,620
Total Principal Reduction:
111,007

6/10
DW17241440
LAC
Los Angeles
9115 Compton Avenue
4
$709,000
3,200
$4,570
12.9
25
916
177,250
301,931
170
8
C34 - Los Angeles Southwest
$2,616
$1,473
$1,143
44%
Median Rent:
Total Cash Flow:
126,034
6.2
1st Year Cash-On-Cash ROI
Total Appreciation:
243,837
Total Principal Reduction:
109,311

6/10
IV18030395
LAC
Los Angeles
4202 CITY TERRACE Drive
2
$539,990
1,647
$3,500
12.9
25
716
134,998
232,491
172
8
BOYH - Boyle Heights
$1,992
$242
$1,750
88%
Median Rent:
Total Cash Flow:
98,524
6.4
1st Year Cash-On-Cash ROI
Total Appreciation:
185,711
Total Principal Reduction:
83,253

6/10
PW18013887
LAC
Los Angeles
1207 E 80th Street
3
$525,000
5,511
$3,400
12.9
25
694
131,250
225,666
172
8
C34 - Los Angeles Southwest
$1,937
$804
$1,133
59%
Median Rent:
Total Cash Flow:
95,418
6.3
1st Year Cash-On-Cash ROI
Total Appreciation:
180,556
Total Principal Reduction:
80,942

6/10
SB18017080
LAC
Los Angeles
159 E 109th Street
2
$499,000
1,925
$3,200
13
25
629
124,750
210,358
169
8
C34 - Los Angeles Southwest
$1,841
$241
$1,600
87%
Median Rent:
Total Cash Flow:
86,560
6.1
1st Year Cash-On-Cash ROI
Total Appreciation:
171,614
Total Principal Reduction:
76,934

4/10
SR18019725
LAC
Lancaster
1709 W Avenue K8
3
$365,900
2,072
$2,350
13
25
465
91,475
154,712
169
8
LAC - Lancaster
$1,350
$567
$783
58%
Median Rent:
Total Cash Flow:
63,935
6.1
1st Year Cash-On-Cash ROI
Total Appreciation:
125,839
Total Principal Reduction:
56,413

7/10
OC17200568
LAC
Los Angeles
2918 N Eastern Avenue
4
$719,000
2,785
$4,570
13.1
25
868
179,750
297,766
166
8
699 - Not Defined
$2,653
$1,510
$1,143
43%
Median Rent:
6396
Total Cash Flow:
119,388
5.8
1st Year Cash-On-Cash ROI
Total Appreciation:
247,276
Total Principal Reduction:
110,852

7/10
DW18024693
LAC
Los Angeles
1900 S Garth Avenue
4
$1,350,000
4,136
$8,600
13.1
25
1,648
337,500
561,615
166
8
699 - Not Defined
$4,981
$2,831
$2,150
43%
Median Rent:
Total Cash Flow:
226,690
5.9
1st Year Cash-On-Cash ROI
Total Appreciation:
464,287
Total Principal Reduction:
208,137

7/10
DW17081351
LAC
Wilmington
1060 Ravenna Avenue
3
$534,000
1,872
$3,400
13.1
25
650
133,500
221,917
166
8
699 - Not Defined
$1,970
$837
$1,133
58%
Median Rent:
4571
Total Cash Flow:
89,436
5.8
1st Year Cash-On-Cash ROI
Total Appreciation:
183,651
Total Principal Reduction:
82,330

5/10
CV17242492
LAC
Los Angeles
1350 E 46th Street
2
$460,000
1,740
$2,900
13.2
25
533
115,000
187,396
163
8
C37 - Metropolitan South
$1,697
$247
$1,450
85%
Median Rent:
Total Cash Flow:
73,274
5.6
1st Year Cash-On-Cash ROI
Total Appreciation:
158,202
Total Principal Reduction:
70,921

6/10
SR18017306
LAC
Panorama City
8837 Tilden Avenue
2
$615,000
1,586
$3,885
13.2
25
720
153,750
251,563
164
8
PC - Panorama City
$2,269
$327
$1,943
86%
Median Rent:
Total Cash Flow:
98,986
5.6
1st Year Cash-On-Cash ROI
Total Appreciation:
211,509
Total Principal Reduction:
94,818

6/10
DW18006237
LAC
Compton
15922 S Bullis Road
2
$519,900
1,738
$3,275
13.2
25
600
129,975
211,454
163
8
RO - Compton S of Rosecrans- E of Alameda
$1,918
$281
$1,638
85%
Median Rent:
3275
Total Cash Flow:
82,471
5.5
1st Year Cash-On-Cash ROI
Total Appreciation:
178,802
Total Principal Reduction:
80,156

6/10
RS18016146
LAC
Lawndale
4419 W 168th Street
2
$825,000
2,420
$5,200
13.2
25
954
206,250
335,948
163
8
113 - South Lawndale
$3,044
$444
$2,600
85%
Median Rent:
Total Cash Flow:
131,272
5.6
1st Year Cash-On-Cash ROI
Total Appreciation:
283,731
Total Principal Reduction:
127,195

6/10
OC17053991
LAC
Norwalk
11900 E Firestone Boulevard
4
$650,000
2,562
$4,100
13.2
25
755
162,500
265,083
163
8
M1 - Norwalk
$2,398
$1,373
$1,025
43%
Median Rent:
Total Cash Flow:
103,823
5.6
1st Year Cash-On-Cash ROI
Total Appreciation:
223,546
Total Principal Reduction:
100,214

4/10
CV17034159
LAC
Compton
6911 Compton Avenue
2
$475,000
1,580
$3,000
13.2
25
555
118,750
194,217
164
8
RN - Compton N of Rosecrans- E of Central
$1,753
$253
$1,500
86%
Median Rent:
Total Cash Flow:
76,373
5.6
1st Year Cash-On-Cash ROI
Total Appreciation:
163,360
Total Principal Reduction:
73,233

5/10
IN17225636
LAC
Los Angeles
434 E 107th Street
2
$475,000
1,862
$3,000
13.2
25
555
118,750
194,217
164
8
C37 - Metropolitan South
$1,753
$253
$1,500
86%
Median Rent:
Total Cash Flow:
76,373
5.6
1st Year Cash-On-Cash ROI
Total Appreciation:
163,360
Total Principal Reduction:
73,233

6/10
AR17246823
LAC
Hollywood
1130 N Mariposa Avenue
3
$999,999
2,340
$6,300
13.2
25
1,154
250,000
406,815
163
8
C20 - Hollywood
$3,690
$1,590
$2,100
57%
Median Rent:
Total Cash Flow:
158,723
5.5
1st Year Cash-On-Cash ROI
Total Appreciation:
343,916
Total Principal Reduction:
154,176

6/10
CV17218840
LAC
Los Angeles
1111 W 93rd Street
3
$639,000
2,751
$4,018
13.3
25
730
159,750
258,948
162
8
C36 - Metropolitan Southwest
$2,358
$1,018
$1,339
57%
Median Rent:
Total Cash Flow:
100,417
5.5
1st Year Cash-On-Cash ROI
Total Appreciation:
219,763
Total Principal Reduction:
98,518

6/10
PW18014117
LAC
Los Angeles
3964 Denker Avenue
3
$1,200,000
3,048
$7,500
13.3
25
1,328
300,000
480,336
160
8
699 - Not Defined
$4,427
$1,927
$2,500
56%
Median Rent:
Total Cash Flow:
182,625
5.3
1st Year Cash-On-Cash ROI
Total Appreciation:
412,700
Total Principal Reduction:
185,011

7/10
SB18026958
LAC
Long Beach
220 W Hill Street
4
$895,000
3,357
$5,600
13.3
25
996
223,750
359,067
160
8
005 - Wrigley Area
$3,302
$1,902
$1,400
42%
Median Rent:
5600
Total Cash Flow:
137,025
5.3
1st Year Cash-On-Cash ROI
Total Appreciation:
307,805
Total Principal Reduction:
137,987

7/10
PW17278357
LAC
Long Beach
5111 Pacific Avenue
2
$535,000
1,622
$3,360
13.3
25
607
133,750
216,273
162
8
007 - North Long Beach
$1,974
$294
$1,680
85%
Median Rent:
3360
Total Cash Flow:
83,544
5.4
1st Year Cash-On-Cash ROI
Total Appreciation:
183,995
Total Principal Reduction:
82,484

5/10
17281934
LAC
Los Angeles
140 W 47TH Street
3
$499,000
1,740
$3,100
13.4
25
534
124,750
197,289
158
9
C42 - Downtown L.A.
$1,841
$808
$1,033
56%
Median Rent:
Total Cash Flow:
73,491
5.1
1st Year Cash-On-Cash ROI
Total Appreciation:
171,614
Total Principal Reduction:
76,934

6/10
PW17154714
LAC
San Pedro
335 W 13th Street
4
$539,000
2,340
$3,350
13.4
25
578
134,750
213,300
158
9
185 - Plaza
$1,989
$1,151
$838
42%
Median Rent:
Total Cash Flow:
79,579
5.1
1st Year Cash-On-Cash ROI
Total Appreciation:
185,371
Total Principal Reduction:
83,101

6/10
PW17259562
LAC
Los Angeles
305 E 36th Street
4
$599,999
1,988
$3,733
13.4
25
648
150,000
237,947
159
9
699 - Not Defined
$2,214
$1,280
$933
42%
Median Rent:
Total Cash Flow:
89,092
5.2
1st Year Cash-On-Cash ROI
Total Appreciation:
206,349
Total Principal Reduction:
92,505

6/10
DW18023532
LAC
Los Angeles
5021 Shipley Glen Court
2
$709,000
1,445
$4,400
13.4
25
755
177,250
279,714
158
9
699 - Not Defined
$2,616
$416
$2,200
84%
Median Rent:
Total Cash Flow:
103,817
5.1
1st Year Cash-On-Cash ROI
Total Appreciation:
243,837
Total Principal Reduction:
109,311

6/10
RS18027154
LAC
Los Angeles
4354 Kenwood Avenue
4
$695,000
2,256
$4,324
13.4
25
750
173,750
275,613
159
9
WLA - West Los Angeles
$2,564
$1,483
$1,081
42%
Median Rent:
Total Cash Flow:
103,189
5.2
1st Year Cash-On-Cash ROI
Total Appreciation:
239,022
Total Principal Reduction:
107,152

6/10
PW18027663
LAC
Long Beach
5351 Cedar Avenue
4
$740,000
2,136
$4,600
13.4
25
795
185,000
292,940
158
9
007 - North Long Beach
$2,730
$1,580
$1,150
42%
Median Rent:
Total Cash Flow:
109,352
5.2
1st Year Cash-On-Cash ROI
Total Appreciation:
254,498
Total Principal Reduction:
114,090

4/10
IG18011014
LAC
Compton
812 S Ward Avenue
2
$450,000
1,453
$2,800
13.4
25
486
112,500
178,492
159
9
699 - Not Defined
$1,660
$260
$1,400
84%
Median Rent:
2800
Total Cash Flow:
66,851
5.2
1st Year Cash-On-Cash ROI
Total Appreciation:
154,762
Total Principal Reduction:
69,379

6/10
DW17266020
LAC
Los Angeles
1819 S Normandie Avenue
3
$899,900
3,388
$5,600
13.4
25
972
224,975
357,026
159
9
699 - Not Defined
$3,320
$1,454
$1,867
56%
Median Rent:
Total Cash Flow:
133,768
5.2
1st Year Cash-On-Cash ROI
Total Appreciation:
309,490
Total Principal Reduction:
138,743

4/10
DW17235988
LAC
Los Angeles
233 W 54th Street
2
$455,000
1,808
$2,800
13.5
25
462
113,750
176,410
155
9
C16 - Mid Los Angeles
$1,679
$279
$1,400
83%
Median Rent:
Total Cash Flow:
63,528
4.9
1st Year Cash-On-Cash ROI
Total Appreciation:
156,482
Total Principal Reduction:
70,150

5/10
PW17244941
LAC
Los Angeles
1863 E 69th Street
2
$485,000
1,625
$3,000
13.5
25
507
121,250
190,052
157
9
C37 - Metropolitan South
$1,789
$289
$1,500
84%
Median Rent:
Total Cash Flow:
69,727
5
1st Year Cash-On-Cash ROI
Total Appreciation:
166,799
Total Principal Reduction:
74,775

6/10
CV17220113
LAC
Los Angeles
420 E 62nd Street
3
$585,000
1,646
$3,600
13.5
25
594
146,250
226,812
155
9
C34 - Los Angeles Southwest
$2,158
$958
$1,200
56%
Median Rent:
Total Cash Flow:
81,679
4.9
1st Year Cash-On-Cash ROI
Total Appreciation:
201,191
Total Principal Reduction:
90,193

5/10
BB18001997
LAC
Northridge
9831 N Vanalden Avenue
2
$975,000
3,500
$6,000
13.5
25
990
243,750
378,021
155
9
NR - Northridge
$3,597
$597
$3,000
83%
Median Rent:
Total Cash Flow:
136,131
4.9
1st Year Cash-On-Cash ROI
Total Appreciation:
335,318
Total Principal Reduction:
150,321

7/10
17254972
LAC
Los Angeles
234 E CENTURY
3
$535,000
2,332
$3,300
13.5
25
550
133,750
208,432
156
9
C37 - Metropolitan South
$1,974
$874
$1,100
56%
Median Rent:
4800
Total Cash Flow:
75,703
4.9
1st Year Cash-On-Cash ROI
Total Appreciation:
183,995
Total Principal Reduction:
82,484

7/10
DW17084502
LAC
Los Angeles
2619 Trinity Street
2
$675,000
2,028
$4,172
13.5
25
702
168,750
264,079
156
9
C42 - Downtown L.A.
$2,490
$404
$2,086
84%
Median Rent:
4300
Total Cash Flow:
96,617
5
1st Year Cash-On-Cash ROI
Total Appreciation:
232,144
Total Principal Reduction:
104,069

6/10
SR18020092
LAC
Los Angeles
730 W 56th Street
3
$599,777
1,300
$3,700
13.5
25
617
149,944
233,726
156
9
C34 - Los Angeles Southwest
$2,213
$980
$1,233
56%
Median Rent:
Total Cash Flow:
84,926
4.9
1st Year Cash-On-Cash ROI
Total Appreciation:
206,273
Total Principal Reduction:
92,471

6/10
PW18028398
LAC
Los Angeles
2226 Duvall Street
2
$849,000
1,417
$5,250
13.5
25
886
212,250
332,486
157
9
671 - Silver Lake
$3,132
$507
$2,625
84%
Median Rent:
Total Cash Flow:
121,856
5
1st Year Cash-On-Cash ROI
Total Appreciation:
291,985
Total Principal Reduction:
130,895

4/10
16154060
LAC
Los Angeles
1503 E 24TH Street
3
$399,900
1,056
$2,475
13.5
25
419
99,975
156,886
157
9
C42 - Downtown L.A.
$1,475
$650
$825
56%
Median Rent:
Total Cash Flow:
57,674
5
1st Year Cash-On-Cash ROI
Total Appreciation:
137,532
Total Principal Reduction:
61,655

6/10
RS18029006
LAC
Los Angeles
866 W 43rd Street
4
$784,000
4,058
$4,849
13.5
25
819
196,000
307,154
157
9
C36 - Metropolitan Southwest
$2,893
$1,680
$1,212
42%
Median Rent:
Total Cash Flow:
112,650
5
1st Year Cash-On-Cash ROI
Total Appreciation:
269,630
Total Principal Reduction:
120,874

4/10
DW17218986
LAC
Los Angeles
8417 S Broadway
3
$424,900
1,728
$2,600
13.6
25
417
106,225
162,809
153
9
699 - Not Defined
$1,568
$701
$867
55%
Median Rent:
Total Cash Flow:
57,395
4.7
1st Year Cash-On-Cash ROI
Total Appreciation:
146,130
Total Principal Reduction:
65,509

7/10
17256398
LAC
Los Angeles
1015 W 66TH Street
4
$570,000
2,220
$3,496
13.6
25
567
142,500
219,469
154
9
C34 - Los Angeles Southwest
$2,103
$1,229
$874
42%
Median Rent:
4800
Total Cash Flow:
78,056
4.8
1st Year Cash-On-Cash ROI
Total Appreciation:
196,032
Total Principal Reduction:
87,880

6/10
AR18018477
OC
Santa Ana
515 E Pine Street
3
$1,080,000
2,578
$6,600
13.6
25
1,052
270,000
412,699
153
9
069 - Santa Ana South of First
$3,985
$1,785
$2,200
55%
Median Rent:
Total Cash Flow:
144,759
4.7
1st Year Cash-On-Cash ROI
Total Appreciation:
371,430
Total Principal Reduction:
166,510

6/10
WS18023739
LAC
Bell Gardens
5828 Priory Street
3
$699,900
2,352
$4,300
13.6
25
704
174,975
270,436
155
9
T3 - Bell Gardens- Bell E of 710- Commerce S of 26
$2,582
$1,149
$1,433
56%
Median Rent:
Total Cash Flow:
96,796
4.8
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

6/10
SR17237938
LAC
Los Angeles
1142 E 85th Street
2
$740,000
3,232
$4,500
13.7
25
700
185,000
279,871
151
9
C37 - Metropolitan South
$2,730
$480
$2,250
82%
Median Rent:
Total Cash Flow:
96,283
4.5
1st Year Cash-On-Cash ROI
Total Appreciation:
254,498
Total Principal Reduction:
114,090

6/10
DW17169308
LAC
Los Angeles
10963 Wilmington Avenue
4
$699,900
3,776
$4,250
13.7
25
656
174,975
263,901
151
9
WATT - Watts
$2,582
$1,520
$1,063
41%
Median Rent:
Total Cash Flow:
90,262
4.5
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

4/10
17294184
LAC
Compton
120 E CALDWELL Street
2
$510,000
1,991
$3,100
13.7
25
481
127,500
192,707
151
9
RP - Compton S of Rosecrans- E of Central
$1,882
$332
$1,550
82%
Median Rent:
3100
Total Cash Flow:
66,181
4.5
1st Year Cash-On-Cash ROI
Total Appreciation:
175,397
Total Principal Reduction:
78,630

4/10
MB18023887
LAC
Los Angeles
3616 Trinity Street
2
$478,000
1,655
$2,900
13.7
25
446
119,500
179,899
151
9
C34 - Los Angeles Southwest
$1,764
$314
$1,450
82%
Median Rent:
Total Cash Flow:
61,310
4.5
1st Year Cash-On-Cash ROI
Total Appreciation:
164,392
Total Principal Reduction:
73,696

7/10
RS17216422
LAC
Lakewood
11624 208Th Street
3
$995,000
3,070
$6,000
13.8
25
893
248,750
369,690
149
9
028 - Lakewood City
$3,671
$1,671
$2,000
54%
Median Rent:
6000
Total Cash Flow:
122,839
4.3
1st Year Cash-On-Cash ROI
Total Appreciation:
342,197
Total Principal Reduction:
153,405

6/10
DW17235641
LAC
Los Angeles
3314 Whiteside Street
2
$580,000
2,312
$3,500
13.8
25
523
145,000
215,826
149
9
C42 - Downtown L.A.
$2,140
$390
$1,750
82%
Median Rent:
Total Cash Flow:
71,933
4.3
1st Year Cash-On-Cash ROI
Total Appreciation:
199,472
Total Principal Reduction:
89,422

6/10
PW18024816
OC
Santa Ana
307 S Jackson Street
4
$850,000
2,611
$5,150
13.8
25
786
212,500
319,001
150
9
069 - Santa Ana South of First
$3,136
$1,849
$1,288
41%
Median Rent:
Total Cash Flow:
108,123
4.4
1st Year Cash-On-Cash ROI
Total Appreciation:
292,329
Total Principal Reduction:
131,049

4/10
SR18008252
LAC
Los Angeles
1227 E 47th Place
2
$395,000
1,068
$2,384
13.8
25
356
98,750
147,035
149
9
699 - Not Defined
$1,457
$265
$1,192
82%
Median Rent:
Total Cash Flow:
49,038
4.3
1st Year Cash-On-Cash ROI
Total Appreciation:
135,847
Total Principal Reduction:
60,899

6/10
DW18011292
LAC
Los Angeles
824 E Adams Boulevard
2
$875,000
4,270
$5,300
13.8
25
808
218,750
328,191
150
9
C37 - Metropolitan South
$3,228
$578
$2,650
82%
Median Rent:
Total Cash Flow:
111,111
4.4
1st Year Cash-On-Cash ROI
Total Appreciation:
300,927
Total Principal Reduction:
134,904

5/10
DW17200171
LAC
Los Angeles
1364 E 20th Street
2
$445,000
1,666
$2,680
13.8
25
396
111,250
164,892
148
9
699 - Not Defined
$1,642
$302
$1,340
82%
Median Rent:
4046
Total Cash Flow:
54,491
4.3
1st Year Cash-On-Cash ROI
Total Appreciation:
153,043
Total Principal Reduction:
68,608

6/10
SB17250821
LAC
Cudahy
7636 Salt Lake Avenue
2
$595,000
2,056
$3,600
13.8
25
545
148,750
222,647
150
9
T5 - WalnutPk- HuntPk- Bell N of Florence- and Cud
$2,195
$395
$1,800
82%
Median Rent:
Total Cash Flow:
75,032
4.4
1st Year Cash-On-Cash ROI
Total Appreciation:
204,630
Total Principal Reduction:
91,735

6/10
17293014
LAC
Los Angeles
922 E 46TH Street
4
$670,000
4,001
$4,050
13.8
25
611
167,500
250,218
149
9
C42 - Downtown L.A.
$2,472
$1,459
$1,013
41%
Median Rent:
Total Cash Flow:
83,996
4.4
1st Year Cash-On-Cash ROI
Total Appreciation:
230,424
Total Principal Reduction:
103,298

4/10
DW17218464
LAC
Los Angeles
407 E 118th Place
2
$459,900
2,192
$2,750
13.9
25
391
114,975
167,834
146
9
C34 - Los Angeles Southwest
$1,697
$322
$1,375
81%
Median Rent:
Total Cash Flow:
53,737
4.1
1st Year Cash-On-Cash ROI
Total Appreciation:
158,167
Total Principal Reduction:
70,905

7/10
NP17241970
OC
Newport Beach
518 Bolsa Avenue
1
$1,949,000
3,261
$11,667
13.9
25
1,668
487,250
712,939
146
9
N6 - Newport Heights
$7,191
-$4,476
$11,667
162%
Median Rent:
Total Cash Flow:
229,407
4.1
1st Year Cash-On-Cash ROI
Total Appreciation:
670,293
Total Principal Reduction:
300,489

4/10
RS17280545
LAC
Los Angeles
335 E 102nd Street
2
$449,900
1,820
$2,700
13.9
25
391
112,475
165,465
147
9
C37 - Metropolitan South
$1,660
$310
$1,350
81%
Median Rent:
Total Cash Flow:
53,848
4.2
1st Year Cash-On-Cash ROI
Total Appreciation:
154,728
Total Principal Reduction:
69,364

7/10
CV17168139
LAC
Los Angeles
1347 Mohawk Street
3
$1,197,000
2,730
$7,163
13.9
25
1,022
299,250
437,543
146
9
671 - Silver Lake
$4,416
$2,029
$2,388
54%
Median Rent:
7163
Total Cash Flow:
140,577
4.1
1st Year Cash-On-Cash ROI
Total Appreciation:
411,668
Total Principal Reduction:
184,548

6/10
RS18001633
LAC
Inglewood
9725 Crenshaw Boulevard
4
$1,299,999
$7,800
13.9
25
1,129
325,000
477,891
147
9
699 - Not Defined
$4,796
$2,846
$1,950
41%
Median Rent:
Total Cash Flow:
155,371
4.2
1st Year Cash-On-Cash ROI
Total Appreciation:
447,091
Total Principal Reduction:
200,428

6/10
RS17275228
LAC
Long Beach
2046 Cedar Avenue
4
$1,199,990
5,730
$7,200
13.9
25
1,043
299,998
441,133
147
9
005 - Wrigley Area
$4,427
$2,627
$1,800
41%
Median Rent:
Total Cash Flow:
143,425
4.2
1st Year Cash-On-Cash ROI
Total Appreciation:
412,696
Total Principal Reduction:
185,009

5/10
CV18023159
LAC
South El Monte
2340 Continental Avenue
2
$599,000
2,000
$3,600
13.9
25
526
149,750
220,981
148
9
657 - So. El Monte
$2,210
$410
$1,800
81%
Median Rent:
Total Cash Flow:
72,374
4.2
1st Year Cash-On-Cash ROI
Total Appreciation:
206,006
Total Principal Reduction:
92,351

6/10
WS17277529
LAC
Pomona
2460 Angela Street
4
$725,000
3,818
$4,350
13.9
25
630
181,250
266,516
147
9
687 - Pomona
$2,675
$1,587
$1,088
41%
Median Rent:
Total Cash Flow:
86,649
4.2
1st Year Cash-On-Cash ROI
Total Appreciation:
249,339
Total Principal Reduction:
111,777

6/10
RS18024144
LAC
Los Angeles
155 W 41st Place
4
$600,000
3,935
$3,600
13.9
25
521
150,000
220,565
147
9
C37 - Metropolitan South
$2,214
$1,314
$900
41%
Median Rent:
Total Cash Flow:
71,709
4.2
1st Year Cash-On-Cash ROI
Total Appreciation:
206,350
Total Principal Reduction:
92,505

3/10
SR18015793
LAC
Palmdale
4908 Fort Tejon Road
3
$426,000
2,920
$2,550
13.9
25
364
106,500
155,817
146
9
PLM - Palmdale
$1,572
$722
$850
54%
Median Rent:
Total Cash Flow:
50,130
4.1
1st Year Cash-On-Cash ROI
Total Appreciation:
146,508
Total Principal Reduction:
65,679

4/10
RS17237516
LAC
Los Angeles
6126 Holmes Avenue
2
$395,000
1,548
$2,350
14
25
324
98,750
142,591
144
9
C37 - Metropolitan South
$1,457
$282
$1,175
81%
Median Rent:
Total Cash Flow:
44,595
3.9
1st Year Cash-On-Cash ROI
Total Appreciation:
135,847
Total Principal Reduction:
60,899

6/10
IN17261114
LAC
Gardena
16912 S Vermont Avenue
4
$950,000
4,868
$5,673
14
25
800
237,500
345,699
146
9
120 - South Gardena
$3,505
$2,087
$1,418
40%
Median Rent:
Total Cash Flow:
110,011
4
1st Year Cash-On-Cash ROI
Total Appreciation:
326,721
Total Principal Reduction:
146,467

6/10
RS18000637
LAC
Hawthorne
11522 Freeman Avenue
2
$895,000
2,200
$5,320
14
25
730
223,750
322,475
144
9
108 - North Hawthorne
$3,302
$642
$2,660
81%
Median Rent:
Total Cash Flow:
100,432
3.9
1st Year Cash-On-Cash ROI
Total Appreciation:
307,805
Total Principal Reduction:
137,987

6/10
SR18027304
LAC
Pacoima
13447 Filmore Street
2
$637,000
1,838
$3,800
14
25
533
159,250
231,291
145
9
PAC - Pacoima
$2,350
$450
$1,900
81%
Median Rent:
Total Cash Flow:
73,256
4
1st Year Cash-On-Cash ROI
Total Appreciation:
219,075
Total Principal Reduction:
98,210

6/10
OC18030609
LAC
Paramount
8207 2nd Street
3
$797,000
2,184
$4,735
14
25
648
199,250
286,841
144
9
RL - Paramount North of Somerset
$2,941
$1,362
$1,578
54%
Median Rent:
Total Cash Flow:
89,112
3.9
1st Year Cash-On-Cash ROI
Total Appreciation:
274,101
Total Principal Reduction:
122,878

4/10
DW17249661
LAC
Los Angeles
238 E 102nd Street
2
$440,000
1,560
$2,600
14.1
25
344
110,000
156,520
142
9
C34 - Los Angeles Southwest
$1,623
$323
$1,300
80%
Median Rent:
Total Cash Flow:
47,359
3.8
1st Year Cash-On-Cash ROI
Total Appreciation:
151,323
Total Principal Reduction:
67,837

5/10
DW17208533
LAC
Los Angeles
10207 S Figueroa Street
2
$419,900
1,280
$2,480
14.1
25
327
104,975
149,209
142
9
C36 - Metropolitan Southwest
$1,549
$309
$1,240
80%
Median Rent:
3200
Total Cash Flow:
45,036
3.7
1st Year Cash-On-Cash ROI
Total Appreciation:
144,410
Total Principal Reduction:
64,738

5/10
17271722
LAC
Los Angeles
246 E 80TH Street
2
$615,000
2,690
$3,636
14.1
25
483
153,750
219,022
142
9
C37 - Metropolitan South
$2,269
$451
$1,818
80%
Median Rent:
Total Cash Flow:
66,445
3.8
1st Year Cash-On-Cash ROI
Total Appreciation:
211,509
Total Principal Reduction:
94,818

7/10
17285432
LAC
Los Angeles
710 BERNARD Street
4
$1,798,000
5,016
$10,600
14.1
25
1,383
449,500
636,389
142
9
671 - Silver Lake
$6,634
$3,984
$2,650
40%
Median Rent:
Total Cash Flow:
190,320
3.7
1st Year Cash-On-Cash ROI
Total Appreciation:
618,362
Total Principal Reduction:
277,208

6/10
SB17212218
LAC
Long Beach
1822 E 8th Street
4
$1,025,000
3,120
$6,000
14.2
25
748
256,250
357,195
139
9
004 - Downtown Area- Alamitos Beach
$3,782
$2,282
$1,500
40%
Median Rent:
Total Cash Flow:
102,900
3.5
1st Year Cash-On-Cash ROI
Total Appreciation:
352,514
Total Principal Reduction:
158,030

6/10
DW18025470
LAC
Cudahy
3901 Clara st Street
3
$775,000
2,164
$4,550
14.2
25
578
193,750
271,827
140
9
T5 - WalnutPk- HuntPk- Bell N of Florence- and Cud
$2,859
$1,343
$1,517
53%
Median Rent:
Total Cash Flow:
79,556
3.6
1st Year Cash-On-Cash ROI
Total Appreciation:
266,535
Total Principal Reduction:
119,486

5/10
PW18028270
LAC
Long Beach
43 W Plymouth Street
2
$460,000
1,648
$2,700
14.2
25
343
115,000
161,258
140
9
007 - North Long Beach
$1,697
$347
$1,350
80%
Median Rent:
3150
Total Cash Flow:
47,136
3.6
1st Year Cash-On-Cash ROI
Total Appreciation:
158,202
Total Principal Reduction:
70,921

7/10
PW18028292
LAC
Long Beach
1701 E 1st Street
3
$999,900
2,744
$5,875
14.2
25
751
249,975
351,313
141
9
004 - Downtown Area- Alamitos Beach
$3,689
$1,731
$1,958
53%
Median Rent:
5875
Total Cash Flow:
103,246
3.6
1st Year Cash-On-Cash ROI
Total Appreciation:
343,882
Total Principal Reduction:
154,160

4/10
DW17258192
LAC
Los Angeles
630 E 109th Street
2
$555,000
3,010
$3,240
14.3
25
397
138,750
192,260
139
9
C16 - Mid Los Angeles
$2,048
$428
$1,620
79%
Median Rent:
Total Cash Flow:
54,569
3.4
1st Year Cash-On-Cash ROI
Total Appreciation:
190,874
Total Principal Reduction:
85,568

4/10
OC17231582
LAC
Los Angeles
3200 Oregon Street
2
$550,000
2,101
$3,200
14.3
25
383
137,500
189,115
138
9
BOYH - Boyle Heights
$2,029
$429
$1,600
79%
Median Rent:
Total Cash Flow:
52,665
3.3
1st Year Cash-On-Cash ROI
Total Appreciation:
189,154
Total Principal Reduction:
84,797

4/10
MB18002459
LAC
Los Angeles
1247 E 61st Street
2
$480,000
1,626
$2,800
14.3
25
341
120,000
165,997
138
9
C34 - Los Angeles Southwest
$1,771
$371
$1,400
79%
Median Rent:
Total Cash Flow:
46,912
3.4
1st Year Cash-On-Cash ROI
Total Appreciation:
165,080
Total Principal Reduction:
74,004

6/10
MB17278510
LAC
East Los Angeles
453 S Savannah Street
3
$758,888
2,702
$4,420
14.3
25
533
189,722
261,549
138
9
ELA - East Los Angeles
$2,800
$1,327
$1,473
53%
Median Rent:
Total Cash Flow:
73,275
3.4
1st Year Cash-On-Cash ROI
Total Appreciation:
260,994
Total Principal Reduction:
117,002

5/10
SB18012718
LAC
Los Angeles
8114 S Hoover Street
3
$699,900
2,157
$4,056
14.4
25
472
174,975
238,548
136
9
C34 - Los Angeles Southwest
$2,582
$1,230
$1,352
52%
Median Rent:
Total Cash Flow:
64,908
3.2
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

7/10
PW17274498
LAC
Long Beach
1941 San Francisco Avenue
4
$999,000
3,173
$5,800
14.4
25
684
249,750
341,887
137
9
005 - Wrigley Area
$3,686
$2,236
$1,450
39%
Median Rent:
5800
Total Cash Flow:
94,043
3.3
1st Year Cash-On-Cash ROI
Total Appreciation:
343,572
Total Principal Reduction:
154,022

4/10
PW18007193
LAC
Los Angeles
2321 W 29th Place
2
$485,000
1,773
$2,800
14.4
25
317
121,250
163,914
135
9
C16 - Mid Los Angeles
$1,789
$389
$1,400
78%
Median Rent:
Total Cash Flow:
43,589
3.1
1st Year Cash-On-Cash ROI
Total Appreciation:
166,799
Total Principal Reduction:
74,775

6/10
SR17192889
LAC
Lennox
11100 S Grevillea Avenue
2
$615,000
1,753
$3,550
14.4
25
401
153,750
207,782
135
9
105 - Lennox
$2,269
$494
$1,775
78%
Median Rent:
3550
Total Cash Flow:
55,206
3.1
1st Year Cash-On-Cash ROI
Total Appreciation:
211,509
Total Principal Reduction:
94,818

6/10
15957241
LAC
Los Angeles
1036 E 42ND Place
4
$700,000
1,040
$4,050
14.4
25
466
175,000
237,722
136
9
C42 - Downtown L.A.
$2,583
$1,570
$1,013
39%
Median Rent:
6150
Total Cash Flow:
64,058
3.2
1st Year Cash-On-Cash ROI
Total Appreciation:
240,741
Total Principal Reduction:
107,923

7/10
PW17269944
LAC
Long Beach
405 W 9th Street
4
$1,077,500
3,195
$6,200
14.5
25
684
269,375
361,465
134
9
004 - Downtown Area- Alamitos Beach
$3,975
$2,425
$1,550
39%
Median Rent:
6200
Total Cash Flow:
94,146
3
1st Year Cash-On-Cash ROI
Total Appreciation:
370,570
Total Principal Reduction:
166,124

6/10
RS18026584
LAC
Van Nuys
6171 Cedros Avenue
2
$890,000
2,179
$5,100
14.5
25
545
222,500
295,806
133
9
VN - Van Nuys
$3,284
$734
$2,550
78%
Median Rent:
Total Cash Flow:
75,004
2.9
1st Year Cash-On-Cash ROI
Total Appreciation:
306,086
Total Principal Reduction:
137,216

5/10
IN18026871
LAC
Hawthorne
11310 Firmona Avenue
2
$736,000
2,816
$4,235
14.5
25
467
184,000
246,905
134
9
108 - North Hawthorne
$2,716
$598
$2,118
78%
Median Rent:
Total Cash Flow:
64,309
3
1st Year Cash-On-Cash ROI
Total Appreciation:
253,122
Total Principal Reduction:
113,473

5/10
SR18017844
LAC
Los Angeles
146 E 89th Street
3
$749,000
3,522
$4,300
14.5
25
466
187,250
249,985
134
9
699 - Not Defined
$2,763
$1,330
$1,433
52%
Median Rent:
Total Cash Flow:
64,164
3
1st Year Cash-On-Cash ROI
Total Appreciation:
257,593
Total Principal Reduction:
115,478

4/10
MB17264908
LAC
South Gate
10619 Stanford Avenue
2
$565,000
1,748
$3,250
14.5
25
358
141,250
189,402
134
9
T4 - South Gate E of 710
$2,085
$460
$1,625
78%
Median Rent:
Total Cash Flow:
49,230
3
1st Year Cash-On-Cash ROI
Total Appreciation:
194,313
Total Principal Reduction:
87,109

6/10
DW17227661
LAC
Highland Park
372 N Avenue 52
3
$875,000
2,614
$5,000
14.6
25
523
218,750
288,985
132
9
632 - Highland Park
$3,228
$1,562
$1,667
52%
Median Rent:
Total Cash Flow:
71,904
2.9
1st Year Cash-On-Cash ROI
Total Appreciation:
300,927
Total Principal Reduction:
134,904

5/10
OC17218189
LAC
San Fernando
12583 Adelphia Avenue
4
$649,000
1,760
$3,705
14.6
25
384
162,250
213,877
132
9
SF - San Fernando
$2,395
$1,468
$926
39%
Median Rent:
Total Cash Flow:
52,866
2.8
1st Year Cash-On-Cash ROI
Total Appreciation:
223,202
Total Principal Reduction:
100,060

7/10
17267104
LAC
Los Angeles
2233 AARON Street
2
$1,439,000
2,600
$8,200
14.6
25
838
359,750
472,269
131
9
671 - Silver Lake
$5,309
$1,209
$4,100
77%
Median Rent:
3996
Total Cash Flow:
115,264
2.8
1st Year Cash-On-Cash ROI
Total Appreciation:
494,896
Total Principal Reduction:
221,859

7/10
SB17033299
LAC
Los Angeles
1628 S Van Ness Avenue
3
$1,150,000
3,036
$6,550
14.6
25
667
287,500
377,008
131
9
C16 - Mid Los Angeles
$4,243
$2,060
$2,183
51%
Median Rent:
5713
Total Cash Flow:
91,702
2.8
1st Year Cash-On-Cash ROI
Total Appreciation:
395,504
Total Principal Reduction:
177,302

5/10
RS17206623
LAC
San Pedro
239 W 14th Street
2
$579,900
2,542
$3,300
14.6
25
333
144,975
189,730
131
9
185 - Plaza
$2,140
$490
$1,650
77%
Median Rent:
7646
Total Cash Flow:
45,862
2.8
1st Year Cash-On-Cash ROI
Total Appreciation:
199,437
Total Principal Reduction:
89,407

5/10
PW18015041
OC
Anaheim
213 W Guinida Lane
4
$799,000
$4,525
14.7
25
439
199,750
258,563
129
9
078 - Anaheim East of Harbor
$2,948
$1,817
$1,131
38%
Median Rent:
Total Cash Flow:
60,338
2.6
1st Year Cash-On-Cash ROI
Total Appreciation:
274,789
Total Principal Reduction:
123,186

5/10
PW18027027
LAC
Long Beach
633 E 7th Street
4
$929,000
2,876
$5,250
14.7
25
499
232,250
299,165
129
9
004 - Downtown Area- Alamitos Beach
$3,428
$2,115
$1,313
38%
Median Rent:
Total Cash Flow:
68,687
2.6
1st Year Cash-On-Cash ROI
Total Appreciation:
319,498
Total Principal Reduction:
143,229

4/10
DW18017457
LAC
Los Angeles
837 W 54th Street
3
$570,000
2,562
$3,224
14.7
25
309
142,500
183,922
129
9
C37 - Metropolitan South
$2,103
$1,028
$1,075
51%
Median Rent:
Total Cash Flow:
42,509
2.6
1st Year Cash-On-Cash ROI
Total Appreciation:
196,032
Total Principal Reduction:
87,880

6/10
SR18027126
LAC
Hollywood Hills
1823 N Fuller Avenue
3
$3,095,000
5,350
$17,500
14.7
25
1,672
773,750
997,910
129
9
C03 - Sunset Strip - Hollywood Hills West
$11,419
$5,586
$5,833
51%
Median Rent:
Total Cash Flow:
230,065
2.6
1st Year Cash-On-Cash ROI
Total Appreciation:
1,064,421
Total Principal Reduction:
477,174

4/10
MB18002181
LAC
Los Angeles
138 W Gage Avenue
2
$530,000
1,680
$3,000
14.7
25
289
132,500
171,308
129
9
699 - Not Defined
$1,955
$455
$1,500
77%
Median Rent:
Total Cash Flow:
39,819
2.6
1st Year Cash-On-Cash ROI
Total Appreciation:
182,276
Total Principal Reduction:
81,713

5/10
SR17276466
LAC
Granada Hills
16310 Devonshire Street
2
$899,990
3,169
$5,100
14.7
25
497
224,998
291,645
130
9
GH - Granada Hills
$3,321
$771
$2,550
77%
Median Rent:
Total Cash Flow:
68,364
2.7
1st Year Cash-On-Cash ROI
Total Appreciation:
309,521
Total Principal Reduction:
138,757

5/10
SR17280441
LAC
Los Angeles
952 Miller Avenue
2
$675,000
1,268
$3,800
14.8
25
349
168,750
215,463
128
9
699 - Not Defined
$2,490
$590
$1,900
76%
Median Rent:
Total Cash Flow:
48,001
2.5
1st Year Cash-On-Cash ROI
Total Appreciation:
232,144
Total Principal Reduction:
104,069

6/10
PW18027686
LAC
Long Beach
215 W 8th Street
4
$1,030,000
5,045
$5,815
14.8
25
548
257,500
330,935
129
9
004 - Downtown Area- Alamitos Beach
$3,800
$2,346
$1,454
38%
Median Rent:
Total Cash Flow:
75,400
2.6
1st Year Cash-On-Cash ROI
Total Appreciation:
354,234
Total Principal Reduction:
158,801

5/10
PW17107110
LAC
Los Angeles
2248 Terrace Heights Avenue
3
$685,000
2,363
$3,850
14.8
25
348
171,250
217,832
127
9
BOYH - Boyle Heights
$2,527
$1,244
$1,283
51%
Median Rent:
Total Cash Flow:
47,889
2.4
1st Year Cash-On-Cash ROI
Total Appreciation:
235,583
Total Principal Reduction:
105,610

3/10
DW18011715
LAC
Compton
1733 N Rose Avenue
2
$549,900
2,602
$3,100
14.8
25
288
137,475
176,088
128
9
RN - Compton N of Rosecrans- E of Central
$2,029
$479
$1,550
76%
Median Rent:
Total Cash Flow:
39,662
2.5
1st Year Cash-On-Cash ROI
Total Appreciation:
189,120
Total Principal Reduction:
84,781

5/10
DW17090045
LAC
Los Angeles
330 W 80th Street
2
$490,000
$2,750
14.8
25
245
122,500
155,297
127
9
C34 - Los Angeles Southwest
$1,808
$433
$1,375
76%
Median Rent:
2390
Total Cash Flow:
33,732
2.4
1st Year Cash-On-Cash ROI
Total Appreciation:
168,519
Total Principal Reduction:
75,546

3/10
OC18014695
LAC
Huntington Park
6416 Marbrisa Avenue
3
$570,000
2,060
$3,200
14.8
25
286
142,500
180,785
127
9
T1 - Vernon- Maywood- Hunt Pk & Bell- N of Florenc
$2,103
$1,036
$1,067
51%
Median Rent:
Total Cash Flow:
39,373
2.4
1st Year Cash-On-Cash ROI
Total Appreciation:
196,032
Total Principal Reduction:
87,880

6/10
PW18016621
OC
Fullerton
145 W Whiting Avenue
4
$1,200,000
4,200
$6,700
14.9
25
568
300,000
375,785
125
10
083 - Fullerton
$4,427
$2,752
$1,675
38%
Median Rent:
Total Cash Flow:
78,075
2.3
1st Year Cash-On-Cash ROI
Total Appreciation:
412,700
Total Principal Reduction:
185,011

5/10
MB17103786
LAC
Long Beach
1335 E 11th Street
3
$600,000
1,896
$3,350
14.9
25
284
150,000
187,893
125
10
699 - Not Defined
$2,214
$1,097
$1,117
50%
Median Rent:
3555
Total Cash Flow:
39,037
2.3
1st Year Cash-On-Cash ROI
Total Appreciation:
206,350
Total Principal Reduction:
92,505

7/10
DW18019802
LAC
Long Beach
364 Freeman Avenue
4
$1,550,000
4,118
$8,675
14.9
25
753
387,500
488,112
126
10
002 - Belmont Heights- Alamitos Heights
$5,719
$3,550
$2,169
38%
Median Rent:
8675
Total Cash Flow:
103,569
2.3
1st Year Cash-On-Cash ROI
Total Appreciation:
533,070
Total Principal Reduction:
238,972

4/10
PW17272004
LAC
San Pedro
652 W 1st Street
2
$589,000
1,872
$3,300
14.9
25
289
147,250
185,940
126
9
189 - Barton Hill
$2,173
$523
$1,650
76%
Median Rent:
Total Cash Flow:
39,814
2.4
1st Year Cash-On-Cash ROI
Total Appreciation:
202,567
Total Principal Reduction:
90,810

5/10
SR17255085
LAC
North Hollywood
6659 Coldwater Canyon Avenue
2
$999,000
2,136
$5,600
14.9
25
494
249,750
315,749
126
9
NHO - North Hollywood
$3,686
$886
$2,800
76%
Median Rent:
Total Cash Flow:
67,905
2.4
1st Year Cash-On-Cash ROI
Total Appreciation:
343,572
Total Principal Reduction:
154,022

6/10
RS18012154
LAC
Long Beach
2142 ELM
4
$1,120,000
3,776
$6,260
14.9
25
536
280,000
351,604
126
10
009 - Poly High
$4,132
$2,567
$1,565
38%
Median Rent:
Total Cash Flow:
73,741
2.3
1st Year Cash-On-Cash ROI
Total Appreciation:
385,186
Total Principal Reduction:
172,677

5/10
MB18012207
LAC
Los Angeles
4612 S Central Avenue
4
$750,000
2,736
$4,200
14.9
25
367
187,500
236,499
126
9
C37 - Metropolitan South
$2,767
$1,717
$1,050
38%
Median Rent:
Total Cash Flow:
50,430
2.3
1st Year Cash-On-Cash ROI
Total Appreciation:
257,937
Total Principal Reduction:
115,632

4/10
DW17277595
LAC
Los Angeles
6804 Denver Avenue
2
$519,000
1,394
$2,900
14.9
25
248
129,750
162,821
125
10
C37 - Metropolitan South
$1,915
$465
$1,450
76%
Median Rent:
Total Cash Flow:
34,061
2.3
1st Year Cash-On-Cash ROI
Total Appreciation:
178,493
Total Principal Reduction:
80,017

4/10
IV17261007
LAC
Wilmington
1111 Bay View Avenue
3
$624,900
2,016
$3,500
14.9
25
306
156,225
197,124
126
9
195 - West Wilmington
$2,306
$1,139
$1,167
51%
Median Rent:
Total Cash Flow:
42,092
2.4
1st Year Cash-On-Cash ROI
Total Appreciation:
214,913
Total Principal Reduction:
96,344

5/10
DW17188001
LAC
Los Angeles
8636 Menlo Avenue
2
$519,999
2,116
$2,900
14.9
25
243
130,000
162,405
125
10
C34 - Los Angeles Southwest
$1,919
$469
$1,450
76%
Median Rent:
3475
Total Cash Flow:
33,397
2.2
1st Year Cash-On-Cash ROI
Total Appreciation:
178,836
Total Principal Reduction:
80,171

4/10
IN17226736
LAC
Los Angeles
939 S Bonnie Beach Place
3
$540,000
1,400
$3,000
15
25
241
135,000
167,143
124
10
699 - Not Defined
$1,992
$992
$1,000
50%
Median Rent:
Total Cash Flow:
33,173
2.1
1st Year Cash-On-Cash ROI
Total Appreciation:
185,715
Total Principal Reduction:
83,255

5/10
TR17191289
LAC
Los Angeles
3127 Wabash Avenue
3
$499,000
3,090
$2,771
15
25
222
124,750
154,293
124
10
BOYH - Boyle Heights
$1,841
$917
$924
50%
Median Rent:
4450
Total Cash Flow:
30,495
2.1
1st Year Cash-On-Cash ROI
Total Appreciation:
171,614
Total Principal Reduction:
76,934

6/10
SR18008119
LAC
Silver Lake
2118 Griffith Park Boulevard
3
$1,710,000
1,821
$9,500
15
25
764
427,500
529,286
124
10
671 - Silver Lake
$6,309
$3,142
$3,167
50%
Median Rent:
Total Cash Flow:
105,049
2.1
1st Year Cash-On-Cash ROI
Total Appreciation:
588,097
Total Principal Reduction:
263,641

5/10
DW17270141
LAC
Downey
8119 Cheyenne Avenue
2
$899,000
3,609
$5,000
15
25
407
224,750
278,988
124
10
D4 - Southeast Downey- S of Firestone- E of Downey
$3,317
$817
$2,500
75%
Median Rent:
Total Cash Flow:
55,953
2.2
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

5/10
IV17074810
LAC
Los Angeles
125 E 71st Street
2
$399,900
1,192
$2,220
15
25
177
99,975
123,561
124
10
C37 - Metropolitan South
$1,475
$365
$1,110
75%
Median Rent:
2600
Total Cash Flow:
24,349
2.1
1st Year Cash-On-Cash ROI
Total Appreciation:
137,532
Total Principal Reduction:
61,655

5/10
BB15203469
LAC
Pacoima
13740 Pinney Street
2
$415,000
1,428
$2,300
15
25
180
103,750
127,726
123
10
PAC - Pacoima
$1,531
$381
$1,150
75%
Median Rent:
3390
Total Cash Flow:
24,768
2.1
1st Year Cash-On-Cash ROI
Total Appreciation:
142,725
Total Principal Reduction:
63,983

3/10
DW17279022
LAC
Maywood
5944 Flora Avenue
3
$595,000
1,800
$3,300
15
25
260
148,750
183,441
123
10
T6 - Maywood, Bell
$2,195
$1,095
$1,100
50%
Median Rent:
Total Cash Flow:
35,826
2.1
1st Year Cash-On-Cash ROI
Total Appreciation:
204,630
Total Principal Reduction:
91,735

5/10
TR17280421
LAC
Panorama City
14257 Roscoe Boulevard
4
$1,048,000
3,212
$5,817
15
25
463
262,000
323,699
124
10
PC - Panorama City
$3,867
$2,412
$1,454
38%
Median Rent:
Total Cash Flow:
63,698
2.1
1st Year Cash-On-Cash ROI
Total Appreciation:
360,424
Total Principal Reduction:
161,576

6/10
RS17248094
LAC
Lawndale
4415 W 154th Street
4
$1,300,000
2,144
$7,167
15.1
25
528
325,000
395,164
122
10
112 - North Lawndale
$4,796
$3,005
$1,792
37%
Median Rent:
Total Cash Flow:
72,645
1.9
1st Year Cash-On-Cash ROI
Total Appreciation:
447,091
Total Principal Reduction:
200,428

5/10
BB18016625
LAC
Burbank
515 N Lomita Street
2
$975,000
2,331
$5,380
15.1
25
401
243,750
296,994
122
10
610 - Burbank
$3,597
$907
$2,690
75%
Median Rent:
Total Cash Flow:
55,104
2
1st Year Cash-On-Cash ROI
Total Appreciation:
335,318
Total Principal Reduction:
150,321

4/10
DW18003810
LAC
Los Angeles
338 W 53rd Street
2
$399,900
1,755
$2,212
15.1
25
169
99,975
122,515
123
10
C34 - Los Angeles Southwest
$1,475
$369
$1,106
75%
Median Rent:
Total Cash Flow:
23,303
2
1st Year Cash-On-Cash ROI
Total Appreciation:
137,532
Total Principal Reduction:
61,655

6/10
AR17011395
LAC
Arcadia
150 La Porte Street
2
$780,000
1,822
$4,300
15.1
25
317
195,000
237,073
122
10
605 - Arcadia
$2,878
$728
$2,150
75%
Median Rent:
4300
Total Cash Flow:
43,561
2
1st Year Cash-On-Cash ROI
Total Appreciation:
268,255
Total Principal Reduction:
120,257

6/10
OC17254930
LAC
Long Beach
1958 E 15th Street
4
$798,800
2,176
$4,385
15.2
25
307
199,700
240,350
120
10
004 - Downtown Area- Alamitos Beach
$2,947
$1,851
$1,096
37%
Median Rent:
4800
Total Cash Flow:
42,174
1.8
1st Year Cash-On-Cash ROI
Total Appreciation:
274,720
Total Principal Reduction:
123,156

5/10
PW18005908
LAC
Long Beach
2355 W Lincoln Street
2
$620,000
1,308
$3,400
15.2
25
235
155,000
186,097
120
10
011 - Westside
$2,288
$588
$1,700
74%
Median Rent:
3800
Total Cash Flow:
32,279
1.8
1st Year Cash-On-Cash ROI
Total Appreciation:
213,228
Total Principal Reduction:
95,589

5/10
SB17194797
LAC
San Pedro
1216 N Park Western Drive
4
$999,000
4,132
$5,468
15.2
25
368
249,750
298,498
120
10
193 - San Pedro - North
$3,686
$2,319
$1,367
37%
Median Rent:
Total Cash Flow:
50,654
1.8
1st Year Cash-On-Cash ROI
Total Appreciation:
343,572
Total Principal Reduction:
154,022

3/10
CV18028003
LAC
Hawaiian Gardens
12412 223rd Street
2
$565,000
1,801
$3,100
15.2
25
215
141,250
169,799
120
10
054 - Hawaiian Gardens
$2,085
$535
$1,550
74%
Median Rent:
Total Cash Flow:
29,627
1.8
1st Year Cash-On-Cash ROI
Total Appreciation:
194,313
Total Principal Reduction:
87,109

4/10
SR18013116
LAC
Los Angeles
413 E 65th Street
3
$430,000
1,212
$2,350
15.2
25
155
107,500
128,013
119
10
C16 - Mid Los Angeles
$1,587
$803
$783
49%
Median Rent:
Total Cash Flow:
21,333
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
147,884
Total Principal Reduction:
66,296

5/10
PV17270018
LAC
San Pedro
740 5th Street
3
$699,900
2,336
$3,844
15.2
25
270
174,975
210,842
120
10
183 - Vista Del Oro
$2,582
$1,301
$1,281
50%
Median Rent:
Total Cash Flow:
37,202
1.9
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

6/10
PV17224249
LAC
Long Beach
1151 E 15th Street
3
$679,000
2,358
$3,700
15.3
25
235
169,750
200,728
118
10
009 - Poly High
$2,505
$1,272
$1,233
49%
Median Rent:
4650
Total Cash Flow:
32,274
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
233,519
Total Principal Reduction:
104,685

5/10
SB17223996
LAC
Lynwood
3126 Los Flores Boulevard
4
$1,095,000
4,856
$5,975
15.3
25
386
273,750
324,771
119
10
RM - Lynwood
$4,040
$2,546
$1,494
37%
Median Rent:
Total Cash Flow:
53,110
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
376,588
Total Principal Reduction:
168,822

5/10
317007628
LAC
Van Nuys
7019 Kester Avenue
4
$845,000
2,565
$4,590
15.3
25
278
211,250
247,898
117
10
VN - Van Nuys
$3,118
$1,970
$1,148
37%
Median Rent:
Total Cash Flow:
38,260
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
290,609
Total Principal Reduction:
130,279

5/10
17268486
LAC
Woodland Hills
5318 ALHAMA Drive
3
$1,450,000
2,896
$7,900
15.3
25
500
362,500
428,481
118
10
WHLL - Woodland Hills
$5,350
$2,717
$2,633
49%
Median Rent:
6325
Total Cash Flow:
68,747
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
498,679
Total Principal Reduction:
223,555

4/10
CV17255879
LAC
Los Angeles
530 E 25th Street
4
$670,000
3,160
$3,648
15.3
25
229
167,500
197,681
118
10
C23 - Metropolitan
$2,472
$1,560
$912
37%
Median Rent:
Total Cash Flow:
31,459
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
230,424
Total Principal Reduction:
103,298

4/10
OC17273830
OC
Anaheim
911 N Harbor Boulevard
2
$615,000
1,728
$3,350
15.3
25
211
153,750
181,645
118
10
079 - Anaheim West of Harbor
$2,269
$594
$1,675
74%
Median Rent:
Total Cash Flow:
29,068
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
211,509
Total Principal Reduction:
94,818

5/10
PW18021693
LAC
Long Beach
800 Stanley Avenue
3
$1,175,000
2,717
$6,415
15.3
25
418
293,750
348,952
119
10
003 - Eastside- Circle Area
$4,335
$2,197
$2,138
49%
Median Rent:
Total Cash Flow:
57,444
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
404,102
Total Principal Reduction:
181,156

5/10
CV17277331
LAC
Long Beach
1515 W Summit Street
2
$549,000
1,614
$3,000
15.3
25
198
137,250
163,394
119
10
011 - Westside
$2,026
$526
$1,500
74%
Median Rent:
3350
Total Cash Flow:
27,192
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
188,810
Total Principal Reduction:
84,642

4/10
PW17271583
LAC
Huntington Park
6727 Miles Avenue
4
$1,150,000
4,568
$6,250
15.3
25
382
287,500
337,802
117
10
T5 - WalnutPk- HuntPk- Bell N of Florence- and Cud
$4,243
$2,680
$1,563
37%
Median Rent:
Total Cash Flow:
52,496
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
395,504
Total Principal Reduction:
177,302

5/10
PW18025269
LAC
Long Beach
926 Daisy Avenue
2
$625,000
1,844
$3,400
15.3
25
210
156,250
184,014
118
10
004 - Downtown Area- Alamitos Beach
$2,306
$606
$1,700
74%
Median Rent:
3400
Total Cash Flow:
28,956
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
214,948
Total Principal Reduction:
96,360

6/10
17260478
LAC
Los Angeles
3548 E 7TH Street
2
$899,000
2,638
$4,900
15.3
25
312
224,750
265,919
118
10
BOYH - Boyle Heights
$3,317
$867
$2,450
74%
Median Rent:
4900
Total Cash Flow:
42,885
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

4/10
DW17241663
LAC
Lynwood
4163 Agnes Avenue
2
$480,000
1,438
$2,600
15.4
25
151
120,000
139,859
117
10
RM - Lynwood
$1,771
$471
$1,300
73%
Median Rent:
Total Cash Flow:
20,775
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
165,080
Total Principal Reduction:
74,004

5/10
17264714
LAC
Los Angeles
1213 DEWEY Avenue
4
$1,100,000
2,200
$5,950
15.4
25
338
275,000
319,421
116
10
C17 - Mid-Wilshire
$4,059
$2,571
$1,488
37%
Median Rent:
Total Cash Flow:
46,520
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
378,308
Total Principal Reduction:
169,593

5/10
AR17275719
LAC
El Monte
2224 Parkway Drive
2
$795,000
1,900
$4,300
15.4
25
244
198,750
230,825
116
10
619 - El Monte
$2,933
$783
$2,150
73%
Median Rent:
Total Cash Flow:
33,591
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
273,414
Total Principal Reduction:
122,570

7/10
BB18011081
LAC
Glendale
616 E Lomita Avenue
4
$1,995,000
6,078
$10,800
15.4
25
622
498,750
580,472
116
10
699 - Not Defined
$7,361
$4,661
$2,700
37%
Median Rent:
Total Cash Flow:
85,528
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
686,113
Total Principal Reduction:
307,581

5/10
PW17203941
OC
Orange
203 S Olive Street
2
$849,900
1,500
$4,590
15.4
25
254
212,475
245,857
116
10
072 - Orange & Garden Grove- E of Harbor- N of 22
$3,136
$841
$2,295
73%
Median Rent:
Total Cash Flow:
35,004
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
292,295
Total Principal Reduction:
131,034

4/10
IV18007164
LAC
Los Angeles
1832 W 73rd Street
2
$659,000
2,640
$3,568
15.4
25
206
164,750
191,808
116
10
C34 - Los Angeles Southwest
$2,431
$647
$1,784
73%
Median Rent:
Total Cash Flow:
28,315
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
226,641
Total Principal Reduction:
101,602

5/10
CV17263184
LAC
Los Angeles
7832 Crocker Street
4
$735,000
6,138
$3,985
15.4
25
235
183,750
214,649
117
10
C16 - Mid Los Angeles
$2,712
$1,716
$996
37%
Median Rent:
Total Cash Flow:
32,301
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
252,779
Total Principal Reduction:
113,319

4/10
PW17269980
LAC
Los Angeles
1525 E 50th Street
2
$550,000
1,696
$2,950
15.5
25
145
137,500
156,443
114
10
C37 - Metropolitan South
$2,029
$554
$1,475
73%
Median Rent:
Total Cash Flow:
19,993
1.3
1st Year Cash-On-Cash ROI
Total Appreciation:
189,154
Total Principal Reduction:
84,797

5/10
OC17223158
OC
Santa Ana
2121 W Myrtle Street
4
$1,150,000
3,381
$6,200
15.5
25
334
287,500
331,267
115
10
069 - Santa Ana South of First
$4,243
$2,693
$1,550
37%
Median Rent:
Total Cash Flow:
45,961
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
395,504
Total Principal Reduction:
177,302

5/10
IN18000724
OC
Costa Mesa
742 Weelo Drive
2
$1,550,000
9,583
$8,340
15.5
25
435
387,500
444,331
115
10
C4 - Central Costa Mesa
$5,719
$1,549
$4,170
73%
Median Rent:
Total Cash Flow:
59,789
1.3
1st Year Cash-On-Cash ROI
Total Appreciation:
533,070
Total Principal Reduction:
238,972

5/10
SR18019683
LAC
Pacoima
12761 Pierce Street
3
$850,000
2,532
$4,575
15.5
25
240
212,500
243,855
115
10
PAC - Pacoima
$3,136
$1,611
$1,525
49%
Median Rent:
Total Cash Flow:
32,977
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
292,329
Total Principal Reduction:
131,049

2/10
PW17006261
OC
Anaheim
2131 S Camino Street
3
$738,000
2,976
$3,970
15.5
25
634
184,500
95,883
52
--
078 - Anaheim East of Harbor
$2,723
$1,400
$1,323
49%
Median Rent:
Total Cash Flow:
87,209
4.1
1st Year Cash-On-Cash ROI
Total Appreciation:
253,810
Total Principal Reduction:
113,782

4/10
WS17277574
LAC
Los Angeles
4554 Fisher Street
2
$589,000
1,878
$3,170
15.5
25
166
147,250
168,950
115
10
699 - Not Defined
$2,173
$588
$1,585
73%
Median Rent:
Total Cash Flow:
22,824
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
202,567
Total Principal Reduction:
90,810

4/10
RS17257374
LAC
Los Angeles
1233 E 43rd Street
2
$439,900
2,100
$2,348
15.6
25
105
109,975
123,628
112
10
C16 - Mid Los Angeles
$1,623
$449
$1,174
72%
Median Rent:
Total Cash Flow:
14,492
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
151,289
Total Principal Reduction:
67,822

4/10
PW17280159
LAC
Long Beach
520 E 15th Street
2
$570,000
2,150
$3,050
15.6
25
144
142,500
161,182
113
10
009 - Poly High
$2,103
$578
$1,525
73%
Median Rent:
Total Cash Flow:
19,769
1.2
1st Year Cash-On-Cash ROI
Total Appreciation:
196,032
Total Principal Reduction:
87,880

3/10
18301178
LAC
Compton
330 W CEDAR Street
2
$375,000
912
$2,000
15.6
25
88
93,750
105,181
112
10
RQ - Compton West of Central
$1,384
$384
$1,000
72%
Median Rent:
Total Cash Flow:
12,146
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
128,969
Total Principal Reduction:
57,816

5/10
SB17148677
LAC
Los Angeles
4168 Hooper Avenue
2
$469,000
1,926
$2,500
15.6
25
109
117,250
131,372
112
10
C37 - Metropolitan South
$1,730
$480
$1,250
72%
Median Rent:
3788
Total Cash Flow:
15,017
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
161,297
Total Principal Reduction:
72,308

5/10
PW18018680
OC
Orange
2689 N Bourbon Street
4
$1,139,000
4,356
$6,100
15.6
25
292
284,750
322,780
113
10
072 - Orange & Garden Grove- E of Harbor- N of 22
$4,202
$2,677
$1,525
36%
Median Rent:
Total Cash Flow:
40,203
1.2
1st Year Cash-On-Cash ROI
Total Appreciation:
391,721
Total Principal Reduction:
175,606

6/10
PW17016987
LAC
Long Beach
313 Temple Avenue
4
$1,269,000
2,836
$6,800
15.6
25
329
317,250
360,114
114
10
002 - Belmont Heights- Alamitos Heights
$4,682
$2,982
$1,700
36%
Median Rent:
6800
Total Cash Flow:
45,285
1.2
1st Year Cash-On-Cash ROI
Total Appreciation:
436,430
Total Principal Reduction:
195,649

5/10
PW17182981
OC
Santa Ana
2526 W Mcfadden Avenue
4
$920,000
3,150
$4,900
15.6
25
210
230,000
257,172
112
10
069 - Santa Ana South of First
$3,394
$2,169
$1,225
36%
Median Rent:
Total Cash Flow:
28,928
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
316,403
Total Principal Reduction:
141,842

3/10
PW17241519
LAC
Compton
1717 N Rose Avenue
2
$415,000
1,262
$2,200
15.7
25
85
103,750
114,658
111
10
RN - Compton N of Rosecrans- E of Central
$1,531
$431
$1,100
72%
Median Rent:
Total Cash Flow:
11,699
1
1st Year Cash-On-Cash ROI
Total Appreciation:
142,725
Total Principal Reduction:
63,983

5/10
CV17276974
LAC
Los Angeles
2221 Ellendale Place
4
$849,000
2,996
$4,504
15.7
25
177
212,250
234,993
111
10
C34 - Los Angeles Southwest
$3,132
$2,006
$1,126
36%
Median Rent:
Total Cash Flow:
24,363
1
1st Year Cash-On-Cash ROI
Total Appreciation:
291,985
Total Principal Reduction:
130,895

6/10
CV17195604
LAC
Los Angeles
204 W 113th Street
2
$910,000
3,380
$4,822
15.7
25
184
227,500
251,144
110
10
C34 - Los Angeles Southwest
$3,357
$946
$2,411
72%
Median Rent:
4600
Total Cash Flow:
25,380
1
1st Year Cash-On-Cash ROI
Total Appreciation:
312,964
Total Principal Reduction:
140,300

4/10
MB18015126
LAC
Los Angeles
1850 E 71st Street
4
$599,999
2,300
$3,175
15.7
25
118
150,000
165,023
110
10
C34 - Los Angeles Southwest
$2,214
$1,420
$794
36%
Median Rent:
Total Cash Flow:
16,168
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
206,349
Total Principal Reduction:
92,505

4/10
DW18024780
LAC
Long Beach
141 E 16th Street
4
$700,000
3,024
$3,704
15.7
25
137
175,000
192,504
110
10
004 - Downtown Area- Alamitos Beach
$2,583
$1,657
$926
36%
Median Rent:
Total Cash Flow:
18,840
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
240,741
Total Principal Reduction:
107,923

5/10
17242578
LAC
Los Angeles
634 W 55TH Street
2
$655,000
2,184
$3,470
15.7
25
132
163,750
180,667
110
10
C42 - Downtown L.A.
$2,417
$682
$1,735
72%
Median Rent:
3988
Total Cash Flow:
18,166
1
1st Year Cash-On-Cash ROI
Total Appreciation:
225,265
Total Principal Reduction:
100,985

5/10
SB18019480
LAC
San Pedro
752 W 16th Street
1
$899,000
2,500
$4,778
15.7
25
196
224,750
249,975
111
10
183 - Vista Del Oro
$3,317
-$1,461
$4,778
144%
Median Rent:
Total Cash Flow:
26,941
1
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

5/10
16187308
LAC
Los Angeles
616 E 25TH Street
2
$620,000
1,400
$3,300
15.7
25
140
155,000
173,028
112
10
C42 - Downtown L.A.
$2,288
$638
$1,650
72%
Median Rent:
4025
Total Cash Flow:
19,211
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
213,228
Total Principal Reduction:
95,589

4/10
17297274
LAC
Los Angeles
1618 W 46TH Street
3
$698,000
3,346
$3,709
15.7
25
151
174,500
193,991
111
10
C34 - Los Angeles Southwest
$2,575
$1,339
$1,236
48%
Median Rent:
Total Cash Flow:
20,822
1
1st Year Cash-On-Cash ROI
Total Appreciation:
240,054
Total Principal Reduction:
107,615

5/10
PW17253991
LAC
Long Beach
1670 E Market Street
4
$672,000
1,626
$3,565
15.7
25
140
168,000
186,001
111
10
007 - North Long Beach
$2,479
$1,588
$891
36%
Median Rent:
5000
Total Cash Flow:
19,283
1
1st Year Cash-On-Cash ROI
Total Appreciation:
231,112
Total Principal Reduction:
103,606

5/10
IG17258022
OC
Santa Ana
216 S Halladay Street
3
$865,000
2,318
$4,555
15.8
25
148
216,250
234,994
109
10
069 - Santa Ana South of First
$3,191
$1,673
$1,518
48%
Median Rent:
Total Cash Flow:
20,394
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
297,488
Total Principal Reduction:
133,362

5/10
DW17162127
LAC
Los Angeles
717 Cornwell Street
3
$689,900
2,912
$3,632
15.8
25
117
172,475
187,301
109
10
BOYH - Boyle Heights
$2,545
$1,335
$1,211
48%
Median Rent:
5850
Total Cash Flow:
16,143
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
237,268
Total Principal Reduction:
106,366

4/10
DW17255534
LAC
Wilmington
1623 E Cruces Street
2
$435,000
1,544
$2,300
15.8
25
83
108,750
119,396
110
10
196 - East Wilmington
$1,605
$455
$1,150
72%
Median Rent:
Total Cash Flow:
11,476
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
149,604
Total Principal Reduction:
67,066

6/10
SB17033782
LAC
Hawthorne
11405 MENLO Avenue
4
$950,000
2,474
$5,000
15.8
25
160
237,500
257,746
109
10
108 - North Hawthorne
$3,505
$2,255
$1,250
36%
Median Rent:
5746
Total Cash Flow:
22,058
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
326,721
Total Principal Reduction:
146,467

5/10
DW16766587
LAC
Los Angeles
641 E 73rd Street
2
$485,000
1,500
$2,550
15.8
25
79
121,250
131,242
108
10
C34 - Los Angeles Southwest
$1,789
$514
$1,275
71%
Median Rent:
2550
Total Cash Flow:
10,917
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
166,799
Total Principal Reduction:
74,775

5/10
PW17206880
OC
Fullerton
4030 Franklin Avenue
4
$1,324,888
3,600
$7,000
15.8
25
249
331,222
362,973
110
10
083 - Fullerton
$4,888
$3,138
$1,750
36%
Median Rent:
Total Cash Flow:
34,279
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
455,651
Total Principal Reduction:
204,266

5/10
OC17278079
LAC
Bellflower
16401 Grand Avenue
4
$1,790,000
6,717
$9,450
15.8
25
330
447,500
489,430
109
10
RG - Bellflower North of 91 Frwy, S of Alondra
$6,604
$4,242
$2,363
36%
Median Rent:
Total Cash Flow:
45,345
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
615,610
Total Principal Reduction:
275,975

7/10
OC17091305
OC
Laguna Beach
777 S Coast Highway
3
$3,500,000
1,790
$18,378
15.9
25
550
875,000
943,963
108
10
LV - Laguna Village
$12,913
$6,787
$6,126
47%
Median Rent:
Total Cash Flow:
75,640
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
1,203,707
Total Principal Reduction:
539,615

5/10
WS18020508
LAC
Los Angeles
6417 Repton Street
3
$1,625,000
4,065
$8,500
15.9
25
224
406,250
434,002
107
10
632 - Highland Park
$5,996
$3,162
$2,833
47%
Median Rent:
Total Cash Flow:
30,853
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
558,864
Total Principal Reduction:
250,536

3/10
DW18018200
LAC
Compton
341 W Magnolia Street
2
$449,500
1,368
$2,363
15.9
25
73
112,375
121,590
108
10
RN - Compton N of Rosecrans- E of Central
$1,658
$477
$1,182
71%
Median Rent:
Total Cash Flow:
10,072
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
154,590
Total Principal Reduction:
69,302

5/10
BB17104237
LAC
Los Angeles
1745 W 59th Place
3
$500,000
1,656
$2,622
15.9
25
75
125,000
134,404
108
10
C34 - Los Angeles Southwest
$1,845
$971
$874
47%
Median Rent:
4350
Total Cash Flow:
10,358
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
171,958
Total Principal Reduction:
77,088

5/10
OC18010797
LAC
Long Beach
3315 E 4th Street
2
$899,000
1,600
$4,700
15.9
25
122
224,750
239,782
107
10
002 - Belmont Heights- Alamitos Heights
$3,317
$967
$2,350
71%
Median Rent:
Total Cash Flow:
16,747
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

5/10
TR18028661
OC
Anaheim
219 E Orangewood Avenue
4
$1,088,888
3,844
$5,700
15.9
25
154
272,222
291,378
107
10
078 - Anaheim East of Harbor
$4,018
$2,593
$1,425
35%
Median Rent:
Total Cash Flow:
21,233
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
374,486
Total Principal Reduction:
167,880

5/10
PW17208330
OC
Santa Ana
615 S Broadway
4
$835,000
3,456
$4,380
15.9
25
127
208,750
224,619
108
10
069 - Santa Ana South of First
$3,081
$1,986
$1,095
36%
Median Rent:
Total Cash Flow:
17,462
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
287,170
Total Principal Reduction:
128,737

5/10
17282944
LAC
Los Angeles
4421 VERDUGO Road
2
$848,000
1,800
$4,425
16
25
107
212,000
225,085
106
10
623 - Glassel Park
$3,129
$916
$2,213
71%
Median Rent:
Total Cash Flow:
14,703
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
291,641
Total Principal Reduction:
130,741

4/10
SR17201305
LAC
North Hollywood
6900 Simpson Avenue
3
$735,000
1,785
$3,840
16
25
97
183,750
195,699
107
10
NHO - North Hollywood
$2,712
$1,432
$1,280
47%
Median Rent:
Total Cash Flow:
13,352
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
252,779
Total Principal Reduction:
113,319

5/10
NP18020678
OC
Santa Ana
2516 S Rosewood Avenue
4
$1,100,000
3,500
$5,725
16
25
124
275,000
290,016
105
10
069 - Santa Ana South of First
$4,059
$2,627
$1,431
35%
Median Rent:
Total Cash Flow:
17,115
0.5
1st Year Cash-On-Cash ROI
Total Appreciation:
378,308
Total Principal Reduction:
169,593

4/10
DW17274505
OC
Fullerton
215 N Princeton Avenue
2
$699,900
1,888
$3,650
16
25
86
174,975
185,489
106
10
083 - Fullerton
$2,582
$757
$1,825
71%
Median Rent:
Total Cash Flow:
11,849
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

5/10
WS18022309
LAC
Los Angeles
1016 Figueroa
3
$799,999
1,589
$4,159
16
25
86
200,000
210,315
105
10
671 - Silver Lake
$2,952
$1,565
$1,386
47%
Median Rent:
Total Cash Flow:
11,842
0.5
1st Year Cash-On-Cash ROI
Total Appreciation:
275,133
Total Principal Reduction:
123,340

4/10
SB18023067
LAC
Long Beach
332 W 8th Street
2
$690,000
1,712
$3,600
16
25
86
172,500
183,078
106
10
004 - Downtown Area- Alamitos Beach
$2,546
$746
$1,800
71%
Median Rent:
Total Cash Flow:
11,894
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
237,302
Total Principal Reduction:
106,381

5/10
OC17248329
OC
San Clemente
2615 Calle Del Comercio
4
$1,699,000
3,200
$8,850
16
25
199
424,750
448,921
106
10
SE - San Clemente Southeast
$6,269
$4,056
$2,213
35%
Median Rent:
Total Cash Flow:
27,412
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
584,314
Total Principal Reduction:
261,945

5/10
DW17204470
LAC
Los Angeles
1542 W 85th Street
2
$559,000
1,744
$2,896
16.1
25
51
139,750
145,638
104
10
C34 - Los Angeles Southwest
$2,062
$614
$1,448
70%
Median Rent:
2896
Total Cash Flow:
6,954
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
192,249
Total Principal Reduction:
86,184

5/10
OC17261593
OC
Huntington Beach
7631 Amberleaf Circle
4
$1,500,000
3,912
$7,750
16.1
25
116
375,000
388,051
103
10
014 - South Huntington Beach
$5,534
$3,597
$1,938
35%
Median Rent:
Total Cash Flow:
15,913
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
515,875
Total Principal Reduction:
231,264

4/10
IG18000583
LAC
Los Angeles
4409 Tourmaline Street
2
$599,000
1,564
$3,100
16.1
25
51
149,750
155,637
104
10
699 - Not Defined
$2,210
$660
$1,550
70%
Median Rent:
Total Cash Flow:
7,030
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
206,006
Total Principal Reduction:
92,351

5/10
RS17202456
LAC
Long Beach
2585 Delta Avenue
2
$560,000
1,180
$2,900
16.1
25
50
140,000
145,744
104
10
011 - Westside
$2,066
$616
$1,450
70%
Median Rent:
2900
Total Cash Flow:
6,812
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
192,593
Total Principal Reduction:
86,338

4/10
PF18005812
LAC
Los Angeles
1349 W 53rd Street
2
$525,000
1,628
$2,724
16.1
25
51
131,250
137,321
105
10
C37 - Metropolitan South
$1,937
$575
$1,362
70%
Median Rent:
Total Cash Flow:
7,073
0.5
1st Year Cash-On-Cash ROI
Total Appreciation:
180,556
Total Principal Reduction:
80,942

4/10
PW17262697
LAC
South Gate
10505 State Street
3
$590,000
1,856
$3,050
16.1
25
47
147,500
152,851
104
10
T2 - Cudahy- SouthGate W of 710- HuntPk S of Flore
$2,177
$1,160
$1,017
47%
Median Rent:
Total Cash Flow:
6,477
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
202,911
Total Principal Reduction:
90,964

4/10
TR18031046
LAC
East Los Angeles
3923 6th Street
3
$590,000
1,886
$3,050
16.1
25
47
147,500
152,851
104
10
699 - Not Defined
$2,177
$1,160
$1,017
47%
Median Rent:
Total Cash Flow:
6,477
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
202,911
Total Principal Reduction:
90,964

5/10
17283832
LAC
Los Angeles
3809 HOLLYPARK Place
3
$1,450,000
2,788
$7,475
16.2
25
96
362,500
372,938
103
10
606 - Atwater
$5,350
$2,858
$2,492
47%
Median Rent:
Total Cash Flow:
13,205
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
498,679
Total Principal Reduction:
223,555

4/10
SB17214906
LAC
Hawthorne
4448 W 115th Street
3
$700,000
1,860
$3,600
16.2
25
38
175,000
178,912
102
10
109 - Ramona/Burleigh
$2,583
$1,383
$1,200
46%
Median Rent:
Total Cash Flow:
5,248
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
240,741
Total Principal Reduction:
107,923

6/10
MB17134831
LAC
Los Angeles
2810 E 6th Street
4
$965,000
3,000
$4,969
16.2
25
58
241,250
247,446
103
10
BOYH - Boyle Heights
$3,560
$2,318
$1,242
35%
Median Rent:
5000
Total Cash Flow:
8,038
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
331,879
Total Principal Reduction:
148,780

5/10
17291920
LAC
Los Angeles
1039 W EDGEWARE Road
2
$999,918
1,626
$5,157
16.2
25
68
249,980
257,472
103
10
671 - Silver Lake
$3,689
$1,111
$2,579
70%
Median Rent:
Total Cash Flow:
9,400
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
343,888
Total Principal Reduction:
154,163

6/10
17297532
LAC
Los Angeles
101 S DETROIT Street
2
$2,679,000
4,737
$13,800
16.2
25
167
669,750
687,636
103
10
C19 - Beverly Center-Miracle Mile
$9,884
$2,984
$6,900
70%
Median Rent:
Total Cash Flow:
22,997
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
921,352
Total Principal Reduction:
413,037

3/10
DW17275670
LAC
Huntington Park
7315 Marbrisa Avenue
2
$495,000
1,625
$2,550
16.2
25
31
123,750
127,077
103
10
T5 - WalnutPk, HuntPk, Bell N of Florence, and Cud
$1,826
$551
$1,275
70%
Median Rent:
Total Cash Flow:
4,271
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
170,239
Total Principal Reduction:
76,317

5/10
CV17228772
LAC
San Pedro
104 S CABRILLO Avenue
2
$900,000
1,960
$4,600
16.3
25
22
225,000
226,296
101
10
183 - Vista Del Oro
$3,321
$1,021
$2,300
69%
Median Rent:
Total Cash Flow:
3,013
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
309,525
Total Principal Reduction:
138,758

4/10
SB18011109
LAC
Glendale
639 Alta Vista Drive
2
$725,000
1,440
$3,700
16.3
25
12
181,250
181,568
100
10
628 - Glendale-South of 134 Fwy
$2,675
$825
$1,850
69%
Median Rent:
Total Cash Flow:
1,701
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
249,339
Total Principal Reduction:
111,777

4/10
SB18008155
LAC
Los Angeles
627 W 58th Street
2
$369,000
1,384
$1,881
16.3
25
4
92,250
92,128
100
--
C34 - Los Angeles Southwest
$1,361
$421
$941
69%
Median Rent:
Total Cash Flow:
582
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
126,905
Total Principal Reduction:
56,891

4/10
CV17029690
LAC
San Pedro
567 6th Street
3
$625,000
1,492
$3,202
16.3
25
22
156,250
158,138
101
10
189 - Barton Hill
$2,306
$1,239
$1,067
46%
Median Rent:
Total Cash Flow:
3,080
0.2
1st Year Cash-On-Cash ROI
Total Appreciation:
214,948
Total Principal Reduction:
96,360

5/10
SR18029316
LAC
Newhall
24892 Walnut Street
4
$975,000
3,176
$5,000
16.3
25
40
243,750
247,333
101
10
NEW1 - Newhall 1
$3,597
$2,347
$1,250
35%
Median Rent:
Total Cash Flow:
5,443
0.2
1st Year Cash-On-Cash ROI
Total Appreciation:
335,318
Total Principal Reduction:
150,321

4/10
SR17255300
LAC
Los Angeles
2424 West Boulevard
3
$659,900
2,459
$3,370
16.3
25
13
164,975
165,557
100
10
C16 - Mid Los Angeles
$2,435
$1,311
$1,123
46%
Median Rent:
Total Cash Flow:
1,841
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
226,950
Total Principal Reduction:
101,741

5/10
PW18018887
LAC
Whittier
13644 Earlham Drive
3
$989,000
3,165
$5,045
16.3
25
15
247,250
247,382
100
10
670 - Whittier
$3,649
$1,967
$1,682
46%
Median Rent:
Total Cash Flow:
2,019
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
340,133
Total Principal Reduction:
152,480

6/10
SB17116379
LAC
Torrance
2725 Arlington Avenue
2
$1,000,000
2,395
$5,098
16.3
25
12
250,000
249,727
100
--
134 - Old Torrance
$3,690
$1,141
$2,549
69%
Median Rent:
5098
Total Cash Flow:
1,635
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
343,916
Total Principal Reduction:
154,176

2/10
PW17272742
LAC
Los Angeles
991 E Vernon Avenue
3
$769,000
3,784
$3,904
16.4
25
6
192,250
189,902
99
--
C34 - Los Angeles Southwest
$2,837
$1,536
$1,301
46%
Median Rent:
Total Cash Flow:
881
-0
1st Year Cash-On-Cash ROI
Total Appreciation:
264,472
Total Principal Reduction:
118,561

4/10
CV17060659
LAC
Los Angeles
5012 Mckinley Avenue
4
$875,000
3,024
$4,435
16.4
25
14
218,750
215,146
98
--
C24 - Northern
$3,228
$2,120
$1,109
34%
Median Rent:
6400
Total Cash Flow:
1,935
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
300,927
Total Principal Reduction:
134,904

6/10
17294068
LAC
Los Angeles
1112 S CLOVERDALE Avenue
4
$2,539,000
5,748
$12,937
16.4
25
24
634,750
633,165
100
--
C19 - Beverly Center-Miracle Mile
$9,368
$6,134
$3,234
35%
Median Rent:
Total Cash Flow:
3,259
0
1st Year Cash-On-Cash ROI
Total Appreciation:
873,204
Total Principal Reduction:
391,452

4/10
MB17233450
LAC
Los Angeles
755 E 91st Street
2
$529,900
2,175
$2,700
16.4
25
5
132,475
132,143
100
--
C37 - Metropolitan South
$1,955
$605
$1,350
69%
Median Rent:
Total Cash Flow:
679
0
1st Year Cash-On-Cash ROI
Total Appreciation:
182,241
Total Principal Reduction:
81,698

3/10
PW18024642
LAC
Compton
709 N Burris Avenue
2
$549,900
$2,800
16.4
25
3
137,475
136,882
100
--
RN - Compton N of Rosecrans- E of Central
$2,029
$629
$1,400
69%
Median Rent:
Total Cash Flow:
456
0
1st Year Cash-On-Cash ROI
Total Appreciation:
189,120
Total Principal Reduction:
84,781

3/10
PW17234743
LAC
Long Beach
1826 E 1st Street
4
$1,595,000
4,573
$8,050
16.5
25
58
398,750
387,688
97
--
004 - Downtown Area- Alamitos Beach
$5,885
$3,872
$2,013
34%
Median Rent:
9050
Total Cash Flow:
8,019
0.2
1st Year Cash-On-Cash ROI
Total Appreciation:
548,547
Total Principal Reduction:
245,910

1/10
DW17234604
LAC
Los Angeles
636 E 88th Place
3
$535,000
2,369
$2,700
16.5
25
20
133,750
130,019
97
--
C37 - Metropolitan South
$1,974
$1,074
$900
46%
Median Rent:
Total Cash Flow:
2,710
0.2
1st Year Cash-On-Cash ROI
Total Appreciation:
183,995
Total Principal Reduction:
82,484

1/10
BB18006107
LAC
Paramount
8213 70th Street
2
$579,999
1,948
$2,925
16.5
25
23
145,000
140,681
97
--
RK - Paramount South of Somerset
$2,140
$677
$1,463
68%
Median Rent:
Total Cash Flow:
3,212
0.2
1st Year Cash-On-Cash ROI
Total Appreciation:
199,471
Total Principal Reduction:
89,422

1/10
17292008
LAC
Playa Vista
12055 JEFFERSON Boulevard
4
$1,750,000
1,530
$8,851
16.5
25
46
437,500
427,809
98
--
C39 - Playa Vista
$6,457
$4,244
$2,213
34%
Median Rent:
Total Cash Flow:
6,353
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
601,854
Total Principal Reduction:
269,808

3/10
LG17013102
OC
San Clemente
4014 Calle Bienvenido
1
$1,395,000
2,800
$7,000
16.6
25
90
348,750
333,770
96
--
SN - San Clemente North
$5,147
-$1,853
$7,000
136%
Median Rent:
3200
Total Cash Flow:
12,319
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
479,763
Total Principal Reduction:
215,075

1/10
SB17279547
LAC
Wilmington
912 Watson Avenue
2
$586,000
2,264
$2,950
16.6
25
29
146,500
141,449
97
--
195 - West Wilmington
$2,162
$687
$1,475
68%
Median Rent:
Total Cash Flow:
3,933
0.2
1st Year Cash-On-Cash ROI
Total Appreciation:
201,535
Total Principal Reduction:
90,347

1/10
AR18023673
LAC
Torrance
1049 Torrance Boulevard
2
$699,000
1,728
$3,500
16.6
25
52
174,750
166,260
95
--
122 - Harbor Gateway
$2,579
$829
$1,750
68%
Median Rent:
Total Cash Flow:
7,156
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
240,398
Total Principal Reduction:
107,769

2/10
17292410
LAC
Los Angeles
1671 S KINGSLEY Drive
2
$899,000
2,470
$4,500
16.6
25
68
224,750
213,644
95
--
C16 - Mid Los Angeles
$3,317
$1,067
$2,250
68%
Median Rent:
Total Cash Flow:
9,391
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

2/10
SR17279003
LAC
Van Nuys
14217 Victory Boulevard
3
$849,000
1,838
$4,266
16.6
25
49
212,250
203,889
96
--
VN - Van Nuys
$3,132
$1,710
$1,422
45%
Median Rent:
Total Cash Flow:
6,741
0.3
1st Year Cash-On-Cash ROI
Total Appreciation:
291,985
Total Principal Reduction:
130,895

1/10
DW17220840
LAC
Los Angeles
704 W 59th Place
2
$430,000
$2,145
16.7
25
40
107,500
101,222
94
--
699 - Not Defined
$1,587
$514
$1,073
68%
Median Rent:
Total Cash Flow:
5,458
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
147,884
Total Principal Reduction:
66,296

3/10
PW18025376
LAC
Long Beach
331 N Winnipeg Place
2
$999,000
1,999
$5,000
16.7
25
76
249,750
237,336
95
--
002 - Belmont Heights- Alamitos Heights
$3,686
$1,186
$2,500
68%
Median Rent:
4000
Total Cash Flow:
10,508
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
343,572
Total Principal Reduction:
154,022

1/10
DW18009035
LAC
Los Angeles
5322 Hooper Avenue
2
$380,000
$1,891
16.7
25
39
95,000
88,853
94
--
699 - Not Defined
$1,402
$457
$946
67%
Median Rent:
Total Cash Flow:
5,422
0.5
1st Year Cash-On-Cash ROI
Total Appreciation:
130,688
Total Principal Reduction:
58,587

0/10
18307226
LAC
Compton
1940 E 126TH Street
2
$380,000
740
$1,900
16.7
25
31
95,000
90,029
95
--
RN - Compton N of Rosecrans- E of Central
$1,402
$452
$950
68%
Median Rent:
Total Cash Flow:
4,246
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
130,688
Total Principal Reduction:
58,587

1/10
SB17264804
LAC
San Pedro
843 W Oliver Street
3
$750,000
2,606
$3,750
16.7
25
61
187,500
177,690
95
--
193 - San Pedro - North
$2,767
$1,517
$1,250
45%
Median Rent:
Total Cash Flow:
8,379
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
257,937
Total Principal Reduction:
115,632

1/10
PW17242323
LAC
Montebello
1913 W Olympic Boulevard
3
$850,000
3,139
$4,213
16.8
25
104
212,500
196,546
92
--
674 - Montebello
$3,136
$1,732
$1,404
45%
Median Rent:
Total Cash Flow:
14,332
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
292,329
Total Principal Reduction:
131,049

2/10
DW18026158
LAC
Los Angeles
1079 Leighton Avenue
4
$1,100,000
4,640
$5,460
16.8
25
127
275,000
255,384
93
--
C34 - Los Angeles Southwest
$4,059
$2,694
$1,365
34%
Median Rent:
Total Cash Flow:
17,517
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
378,308
Total Principal Reduction:
169,593

2/10
DW17246834
LAC
Long Beach
1941 Chestnut Avenue
3
$919,000
3,245
$4,550
16.8
25
117
229,750
211,848
92
--
005 - Wrigley Area
$3,391
$1,874
$1,517
45%
Median Rent:
Total Cash Flow:
16,149
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
316,059
Total Principal Reduction:
141,688

1/10
RS17142592
LAC
Los Angeles
841 E 108th Street
3
$499,900
2,058
$2,485
16.8
25
54
124,975
116,541
93
--
C37 - Metropolitan South
$1,844
$1,016
$828
45%
Median Rent:
Total Cash Flow:
7,480
0.5
1st Year Cash-On-Cash ROI
Total Appreciation:
171,924
Total Principal Reduction:
77,072

3/10
PW17272093
LAC
Long Beach
658 Coronado Avenue
3
$950,000
2,063
$4,700
16.8
25
125
237,500
218,539
92
--
003 - Eastside, Circle Area
$3,505
$1,938
$1,567
45%
Median Rent:
4700
Total Cash Flow:
17,148
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
326,721
Total Principal Reduction:
146,467

1/10
DW17260620
LAC
Downey
12562 Brookshire Avenue
3
$1,050,000
4,214
$5,200
16.8
25
133
262,500
242,231
92
--
D4 - Southeast Downey- S of Firestone- E of Downey
$3,874
$2,141
$1,733
45%
Median Rent:
Total Cash Flow:
18,266
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
361,112
Total Principal Reduction:
161,885

2/10
DW17264649
LAC
Long Beach
461 E 56th Street
2
$535,000
2,034
$2,650
16.8
25
67
133,750
123,485
92
--
007 - North Long Beach
$1,974
$649
$1,325
67%
Median Rent:
2650
Total Cash Flow:
9,245
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
183,995
Total Principal Reduction:
82,484

1/10
PW16751316
OC
Santa Ana
1709 Evergreen Street
3
$844,900
2,350
$4,170
16.9
25
120
211,225
193,051
91
--
069 - Santa Ana South of First
$3,117
$1,727
$1,390
45%
Median Rent:
Total Cash Flow:
16,562
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
290,575
Total Principal Reduction:
130,263

0/10
17292442
LAC
Lawndale
4510 W 167TH Street
3
$769,000
1,651
$3,792
16.9
25
113
192,250
175,265
91
--
113 - South Lawndale
$2,837
$1,573
$1,264
45%
Median Rent:
Total Cash Flow:
15,518
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
264,472
Total Principal Reduction:
118,561

2/10
OC17263206
OC
Huntington Beach
2115 Florida Street
4
$1,825,000
3,724
$8,980
16.9
25
286
456,250
413,428
91
--
014 - South Huntington Beach
$6,733
$4,488
$2,245
33%
Median Rent:
Total Cash Flow:
39,340
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
627,647
Total Principal Reduction:
281,371

1/10
CV17262558
LAC
Los Angeles
3528 10th Avenue
2
$699,900
2,431
$3,450
16.9
25
104
174,975
159,351
91
--
WLA - West Los Angeles
$2,582
$857
$1,725
67%
Median Rent:
Total Cash Flow:
14,289
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
240,707
Total Principal Reduction:
107,908

1/10
WS17080087
LAC
Baldwin Park
13129 Waco Street
2
$598,800
1,704
$2,960
16.9
25
81
149,700
137,424
92
--
608 - Baldwin Pk/Irwindale
$2,209
$729
$1,480
67%
Median Rent:
3100
Total Cash Flow:
11,134
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
205,937
Total Principal Reduction:
92,320

1/10
OC18011974
OC
Stanton
10611 Court Avenue
4
$1,095,000
3,530
$5,400
16.9
25
160
273,750
249,625
91
--
061 - N of Gar Grv- S Of Ball- E of Knott- W of Da
$4,040
$2,690
$1,350
33%
Median Rent:
Total Cash Flow:
22,036
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
376,588
Total Principal Reduction:
168,822

2/10
CV17259457
LAC
Inglewood
547 Hill Street
3
$1,150,000
3,800
$5,675
16.9
25
165
287,500
262,656
91
--
101 - North Inglewood
$4,243
$2,351
$1,892
45%
Median Rent:
Total Cash Flow:
22,650
0.7
1st Year Cash-On-Cash ROI
Total Appreciation:
395,504
Total Principal Reduction:
177,302

1/10
PW17280912
LAC
Whittier
6348 Pickering Avenue
2
$550,000
2,040
$2,700
17
25
92
137,500
123,771
90
--
699 - Not Defined
$2,029
$679
$1,350
67%
Median Rent:
Total Cash Flow:
12,679
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
189,154
Total Principal Reduction:
84,797

3/10
17256078
LAC
Los Angeles
1825 S NEW ENGLAND Street
4
$929,000
3,564
$4,564
17
25
152
232,250
209,513
90
--
C16 - Mid Los Angeles
$3,428
$2,287
$1,141
33%
Median Rent:
5800
Total Cash Flow:
20,965
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
319,498
Total Principal Reduction:
143,229

1/10
MB18018204
LAC
Los Angeles
5417 Homeside Avenue
3
$850,000
1,852
$4,167
17
25
148
212,500
190,534
90
--
C34 - Los Angeles Southwest
$3,136
$1,747
$1,389
44%
Median Rent:
Total Cash Flow:
20,344
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
292,329
Total Principal Reduction:
131,049

2/10
PW16750725
LAC
Los Angeles
3408 N Figueroa Street
4
$1,100,000
$5,400
17
25
184
275,000
247,543
90
--
699 - Not Defined
$4,059
$2,709
$1,350
33%
Median Rent:
Total Cash Flow:
25,359
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
378,308
Total Principal Reduction:
169,593

1/10
RS17270254
LAC
Los Angeles
405 W 95th Street
2
$420,000
1,750
$2,050
17.1
25
82
105,000
92,972
89
--
699 - Not Defined
$1,550
$525
$1,025
66%
Median Rent:
Total Cash Flow:
11,227
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
144,445
Total Principal Reduction:
64,754

3/10
17268192
LAC
Sherman Oaks
5255 TILDEN Avenue
4
$1,900,000
3,406
$9,255
17.1
25
387
475,000
418,129
88
--
SO - Sherman Oaks
$7,010
$4,696
$2,314
33%
Median Rent:
4839
Total Cash Flow:
53,247
1
1st Year Cash-On-Cash ROI
Total Appreciation:
653,441
Total Principal Reduction:
292,934

2/10
SR18012660
LAC
Los Angeles
5410 Blackwelder Street
4
$999,000
3,224
$4,879
17.1
25
191
249,750
221,523
89
--
C16 - Mid Los Angeles
$3,686
$2,466
$1,220
33%
Median Rent:
Total Cash Flow:
26,321
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
343,572
Total Principal Reduction:
154,022

2/10
17262492
LAC
Los Angeles
2335 BIRKDALE Street
3
$839,000
2,572
$4,085
17.1
25
173
209,750
184,400
88
--
671 - Silver Lake
$3,096
$1,734
$1,362
44%
Median Rent:
8769
Total Cash Flow:
23,750
1
1st Year Cash-On-Cash ROI
Total Appreciation:
288,546
Total Principal Reduction:
129,353

0/10
DW18016242
LAC
Huntington Park
6310 Passaic Street
2
$698,000
2,132
$3,400
17.1
25
142
174,500
153,608
88
--
T1 - Vernon- Maywood- Hunt Pk & Bell- N of Florenc
$2,575
$875
$1,700
66%
Median Rent:
Total Cash Flow:
19,560
1
1st Year Cash-On-Cash ROI
Total Appreciation:
240,054
Total Principal Reduction:
107,615

1/10
PW18016954
LAC
Torrance
2834 Redondo Beach Boulevard
2
$699,000
1,464
$3,400
17.1
25
147
174,750
153,191
88
--
133 - N Torrance - East
$2,579
$879
$1,700
66%
Median Rent:
Total Cash Flow:
20,225
1
1st Year Cash-On-Cash ROI
Total Appreciation:
240,398
Total Principal Reduction:
107,769

2/10
18299676
LAC
Long Beach
825 E 21ST Street
2
$655,000
2,292
$3,200
17.1
25
124
163,750
145,381
89
--
009 - Poly High
$2,417
$817
$1,600
66%
Median Rent:
3200
Total Cash Flow:
17,120
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
225,265
Total Principal Reduction:
100,985

2/10
CV17137265
LAC
Covina
528 N Howard Avenue
2
$499,000
1,336
$2,425
17.1
25
107
124,750
109,075
87
--
614 - Covina
$1,841
$629
$1,213
66%
Median Rent:
2500
Total Cash Flow:
14,723
1
1st Year Cash-On-Cash ROI
Total Appreciation:
171,614
Total Principal Reduction:
76,934

1/10
MB18009068
LAC
Los Angeles
1631 W 209th Street
3
$785,000
2,994
$3,815
17.1
25
168
196,250
171,606
87
--
699 - Not Defined
$2,896
$1,625
$1,272
44%
Median Rent:
Total Cash Flow:
23,146
1
1st Year Cash-On-Cash ROI
Total Appreciation:
269,974
Total Principal Reduction:
121,028

2/10
MB18020197
LAC
Los Angeles
1320 W Florence
4
$950,000
2,917
$4,625
17.1
25
196
237,500
208,738
88
--
C37 - Metropolitan South
$3,505
$2,349
$1,156
33%
Median Rent:
Total Cash Flow:
26,950
1
1st Year Cash-On-Cash ROI
Total Appreciation:
326,721
Total Principal Reduction:
146,467

2/10
PW18030330
LAC
Long Beach
788 Molino Avenue
4
$1,250,000
4,148
$6,100
17.1
25
244
312,500
276,546
88
--
699 - Not Defined
$4,612
$3,087
$1,525
33%
Median Rent:
Total Cash Flow:
33,569
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
429,895
Total Principal Reduction:
192,720

1/10
RS18024502
LAC
Los Angeles
929 W 58th Street
3
$649,800
2,387
$3,160
17.1
25
137
162,450
142,319
88
--
C34 - Los Angeles Southwest
$2,397
$1,344
$1,053
44%
Median Rent:
Total Cash Flow:
18,891
1
1st Year Cash-On-Cash ROI
Total Appreciation:
223,477
Total Principal Reduction:
100,183

1/10
DW18024983
LAC
Los Angeles
935 W 51st Street
3
$689,000
3,530
$3,348
17.1
25
148
172,250
150,561
87
--
C36 - Metropolitan Southwest
$2,542
$1,426
$1,116
44%
Median Rent:
Total Cash Flow:
20,375
1
1st Year Cash-On-Cash ROI
Total Appreciation:
236,958
Total Principal Reduction:
106,227

1/10
MB17279566
LAC
Los Angeles
1138 W 52nd Street
2
$739,000
1,592
$3,600
17.1
25
150
184,750
162,668
88
--
C36 - Metropolitan Southwest
$2,727
$927
$1,800
66%
Median Rent:
Total Cash Flow:
20,672
1
1st Year Cash-On-Cash ROI
Total Appreciation:
254,154
Total Principal Reduction:
113,936

2/10
PW17224364
LAC
Los Angeles
1227 S Hoover Street
4
$1,094,900
3,492
$5,302
17.2
25
253
273,725
236,859
87
--
C17 - Mid-Wilshire
$4,040
$2,714
$1,326
33%
Median Rent:
Total Cash Flow:
34,777
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
376,554
Total Principal Reduction:
168,807

1/10
DW18016265
LAC
Los Angeles
516 E 32nd Street
2
$455,000
1,588
$2,200
17.2
25
108
113,750
97,997
86
--
C23 - Metropolitan
$1,679
$579
$1,100
66%
Median Rent:
Total Cash Flow:
14,885
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
156,482
Total Principal Reduction:
70,150

2/10
MB18027680
LAC
Los Angeles
428 N Westlake Avenue
4
$1,295,000
3,611
$6,263
17.2
25
307
323,750
279,105
86
--
C42 - Downtown L.A.
$4,778
$3,212
$1,566
33%
Median Rent:
Total Cash Flow:
42,174
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
445,372
Total Principal Reduction:
199,658

1/10
PW18019712
LAC
Long Beach
832 Grand Avenue
2
$759,000
1,344
$3,680
17.2
25
171
189,750
164,793
87
--
003 - Eastside- Circle Area
$2,800
$960
$1,840
66%
Median Rent:
Total Cash Flow:
23,509
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
261,033
Total Principal Reduction:
117,019

1/10
SB17280371
LAC
San Pedro
674 W 22nd Street
4
$899,000
3,187
$4,350
17.2
25
211
224,750
194,041
86
--
181 - Point Fermin
$3,317
$2,229
$1,088
33%
Median Rent:
Total Cash Flow:
28,994
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

1/10
PW17263891
LAC
Long Beach
320 Redondo Avenue
2
$875,000
1,937
$4,250
17.2
25
190
218,750
190,969
87
--
002 - Belmont Heights- Alamitos Heights
$3,228
$1,103
$2,125
66%
Median Rent:
Total Cash Flow:
26,112
1
1st Year Cash-On-Cash ROI
Total Appreciation:
300,927
Total Principal Reduction:
134,904

1/10
PW17268114
LAC
Los Angeles
721 S Record Avenue
2
$475,000
1,411
$2,300
17.2
25
110
118,750
102,735
87
--
BOYH - Boyle Heights
$1,753
$603
$1,150
66%
Median Rent:
Total Cash Flow:
15,109
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
163,360
Total Principal Reduction:
73,233

0/10
SB18022316
LAC
Gardena
15518 S Vermont Avenue
3
$675,000
2,000
$3,270
17.2
25
155
168,750
146,198
87
--
116 - North Gateway
$2,490
$1,400
$1,090
44%
Median Rent:
Total Cash Flow:
21,264
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
232,144
Total Principal Reduction:
104,069

1/10
MB17232796
LAC
Los Angeles
701 Bradshawe Avenue
2
$525,000
1,510
$2,525
17.3
25
138
131,250
111,314
85
--
C34 - Los Angeles Southwest
$1,937
$675
$1,263
65%
Median Rent:
Total Cash Flow:
18,934
1.3
1st Year Cash-On-Cash ROI
Total Appreciation:
180,556
Total Principal Reduction:
80,942

0/10
RS17229685
LAC
Huntington Park
2117 Mortimer Street
2
$479,900
1,445
$2,300
17.4
25
134
119,975
100,694
84
--
T5 - WalnutPk- HuntPk- Bell N of Florence- and Cud
$1,771
$621
$1,150
65%
Median Rent:
Total Cash Flow:
18,365
1.3
1st Year Cash-On-Cash ROI
Total Appreciation:
165,045
Total Principal Reduction:
73,989

1/10
CV17248410
LAC
Claremont
641 S Indian Hill Boulevard
1
$335,000
1,088
$1,600
17.4
25
507
83,750
13,302
16
--
683 - Claremont
$1,236
-$364
$1,600
129%
Median Rent:
Total Cash Flow:
69,809
7.3
1st Year Cash-On-Cash ROI
Total Appreciation:
115,212
Total Principal Reduction:
51,649

2/10
WS17212596
LAC
Los Angeles
6827 De Longpre Avenue
3
$1,899,000
2,794
$9,100
17.4
25
529
474,750
398,288
84
--
C20 - Hollywood
$7,006
$3,973
$3,033
43%
Median Rent:
Total Cash Flow:
72,839
1.3
1st Year Cash-On-Cash ROI
Total Appreciation:
653,097
Total Principal Reduction:
292,780

2/10
SB17172776
LAC
Los Angeles
8310 Avalon Boulevard
4
$450,000
1,600
$2,150
17.4
25
132
112,500
93,545
83
--
C37 - Metropolitan South
$1,660
$1,123
$538
32%
Median Rent:
4200
Total Cash Flow:
18,096
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
154,762
Total Principal Reduction:
69,379

1/10
MB17253889
LAC
East Los Angeles
3463 City Terrace Drive
2
$565,000
1,854
$2,700
17.4
25
165
141,250
117,524
83
--
ELA - East Los Angeles
$2,085
$735
$1,350
65%
Median Rent:
Total Cash Flow:
22,649
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
194,313
Total Principal Reduction:
87,109

1/10
318000156
LAC
Glendale
1160 Linden Avenue
2
$899,000
1,518
$4,315
17.4
25
244
224,750
189,467
84
--
626 - Glendale-Northwest
$3,317
$1,159
$2,158
65%
Median Rent:
Total Cash Flow:
33,568
1.3
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

1/10
SB17261330
LAC
Torrance
1516 W 226th Street
2
$650,000
1,839
$3,100
17.5
25
195
162,500
134,394
83
--
122 - Harbor Gateway
$2,398
$848
$1,550
65%
Median Rent:
Total Cash Flow:
26,865
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
223,546
Total Principal Reduction:
100,214

1/10
DW17246327
LAC
Los Angeles
1546 E 41st Street
2
$630,000
1,910
$3,000
17.5
25
194
157,500
129,656
82
--
C37 - Metropolitan South
$2,324
$824
$1,500
65%
Median Rent:
Total Cash Flow:
26,642
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
216,667
Total Principal Reduction:
97,131

2/10
SR17196918
LAC
Sherman Oaks
14342 Tiara Street
3
$1,499,950
3,681
$7,150
17.5
25
454
374,988
309,659
83
--
SO - Sherman Oaks
$5,534
$3,151
$2,383
43%
Median Rent:
Total Cash Flow:
62,467
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
515,857
Total Principal Reduction:
231,256

2/10
RS17131135
LAC
Los Angeles
314 W 66th Street
2
$490,000
1,632
$2,334
17.5
25
150
122,500
100,931
82
--
699 - Not Defined
$1,808
$641
$1,167
65%
Median Rent:
2390
Total Cash Flow:
20,634
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
168,519
Total Principal Reduction:
75,546

1/10
RS18027940
LAC
North Hollywood
11715 Arminta Street
2
$890,000
2,144
$4,250
17.5
25
262
222,500
184,721
83
--
NHO - North Hollywood
$3,284
$1,159
$2,125
65%
Median Rent:
Total Cash Flow:
36,081
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
306,086
Total Principal Reduction:
137,216

1/10
IV17280913
LAC
Los Angeles
5127 Boswell Place
2
$545,000
1,860
$2,600
17.5
25
163
136,250
112,785
83
--
699 - Not Defined
$2,011
$711
$1,300
65%
Median Rent:
Total Cash Flow:
22,425
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
187,434
Total Principal Reduction:
84,026

1/10
PW17278820
LAC
Azusa
328 S Azusa Avenue
3
$985,000
3,042
$4,700
17.5
25
294
246,250
203,961
83
--
607 - Azusa
$3,634
$2,068
$1,567
43%
Median Rent:
Total Cash Flow:
40,410
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
338,758
Total Principal Reduction:
151,863

2/10
CV17269092
LAC
Pasadena
26 Virginia Avenue
4
$1,295,000
2,336
$6,115
17.6
25
447
323,750
259,763
80
--
646 - Pasadena (NE)
$4,778
$3,249
$1,529
32%
Median Rent:
Total Cash Flow:
61,516
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
445,372
Total Principal Reduction:
199,658

2/10
OC17215811
OC
Huntington Beach
17381 Queens Lane
4
$1,190,000
3,431
$5,650
17.6
25
382
297,500
242,728
82
--
015 - West Huntington Beach
$4,391
$2,978
$1,413
32%
Median Rent:
Total Cash Flow:
52,502
1.5
1st Year Cash-On-Cash ROI
Total Appreciation:
409,260
Total Principal Reduction:
183,469

0/10
PW17099354
OC
Santa Ana
205 N Susan Street
3
$949,900
2,022
$4,500
17.6
25
314
237,475
192,443
81
--
070 - Santa Ana North of First
$3,505
$2,005
$1,500
43%
Median Rent:
Total Cash Flow:
43,220
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
326,686
Total Principal Reduction:
146,452

1/10
CV17273155
LAC
East Los Angeles
3414 Gleason Avenue
3
$618,888
2,000
$2,933
17.6
25
204
154,722
125,528
81
--
ELA - East Los Angeles
$2,283
$1,306
$978
43%
Median Rent:
Total Cash Flow:
28,013
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
212,846
Total Principal Reduction:
95,418

0/10
OC17248519
OC
Orange
1914 E Adams Avenue
3
$854,700
2,820
$4,050
17.6
25
282
213,675
173,286
81
--
072 - Orange & Garden Grove, E of Harbor, N of 22
$3,153
$1,803
$1,350
43%
Median Rent:
Total Cash Flow:
38,758
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
293,945
Total Principal Reduction:
131,774

1/10
DW17233058
LAC
Los Angeles
1023 W 66th Street
2
$389,900
1,108
$1,850
17.6
25
126
97,475
79,371
81
--
C34 - Los Angeles Southwest
$1,439
$514
$925
64%
Median Rent:
Total Cash Flow:
17,360
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
134,093
Total Principal Reduction:
60,113

1/10
17289612
LAC
Los Angeles
316 E 61ST Street
2
$449,500
1,400
$2,128
17.6
25
150
112,375
90,878
81
--
C16 - Mid Los Angeles
$1,658
$594
$1,064
64%
Median Rent:
Total Cash Flow:
20,639
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
154,590
Total Principal Reduction:
69,302

1/10
PW17240999
OC
Anaheim
632 N Alamo Street
4
$1,300,000
3,878
$6,125
17.7
25
462
325,000
258,987
80
--
699 - Not Defined
$4,796
$3,265
$1,531
32%
Median Rent:
Total Cash Flow:
63,532
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
447,091
Total Principal Reduction:
200,428

2/10
17297288
LAC
North Hollywood
10950 HORTENSE Street
3
$1,200,000
2,270
$5,635
17.7
25