$2,250,000
$500K PRICE DROP

Estimated payment $14,486/month

Total Views 3,740
17 Beds
10 Baths
8,270 Sq Ft
$272 Price per Sq Ft

Highlights

  • Property is near public transit
  • 2 Car Direct Access Garage
  • Central Heating and Cooling System
  • No HOA
  • Laundry Room
  • Rectangular Lot

About This Home

Trust Sale...Call For Offers!! First time on the market since owner built the property in 1974. This 6-unit apartment building, constructed in 1974, offers a prime investment opportunity in the desirable Angelino Heights neighborhood of Los Angeles. The property boasts approximately 8,270 square feet of improvements situated on approximately 9,688 square foot lot. The building consists of five 2-bedroom, 1-bathroom units, and one townhouse-style unit with 7 bedroom 4.5 bathrooms. Each unit has its own central heating, air conditioning and hot water heaters and has individual meters for gas and electricity. The roof was replaced in 2024 and the air conditioning and heating units of all the units have been replaced starting in 2018 for 1 unit, 2021 for 3 of the units and 2 unit in 2025. In addition to the five rental units, the building features a spacious owner’s unit—an expansive 7-bedroom, 4.5-bathroom, with additional coverable office/den/ possible 8th bedroom on garage level, townhouse-style unit. The owner's unit offers a large expansive living space with large living room and kitchen, with built in cabinets throughout for tons of storage, plus its own attached two-car garage with direct access to the unit with its own laundry hookups for added convenience. The property has off street parking which includes space for five cars at the rear of the building. With long-term tenants in place and rents currently well below market, this property presents significant upside potential for investors seeking to capitalize on the rising rental rates in this sought-after area. Overall, this building offers an excellent opportunity for both immediate income and future appreciation in a rapidly growing part of Los Angeles.

Listing Agent

Steven Weinberg

Citadel Ventures, Inc. Brokerage Phone: 818-992-4896 License #00857322 Listed on: 03/20/2025

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1974

Lot Details

  • 9,688 Sq Ft Lot
  • Two or More Common Walls
  • Block Wall Fence
  • Rectangular Lot

Parking

  • 2 Car Direct Access Garage
  • 5 Open Parking Spaces
  • Parking Available
  • Single Garage Door
  • Driveway Up Slope From Street
  • Gravel Driveway
  • Parking Lot

Home Design

  • Split Level Home
  • Apartment
  • Slab Foundation

Interior Spaces

  • 8,270 Sq Ft Home
  • 3-Story Property

Bedrooms and Bathrooms

  • 17 Bedrooms
  • 10 Bathrooms

Laundry

  • Laundry Room
  • Dryer
  • Washer

Location

  • Property is near public transit

Utilities

  • Central Heating and Cooling System
  • Natural Gas Connected
  • Septic Type Unknown

Listing and Financial Details

  • Legal Lot and Block 14 / 28
  • Tax Tract Number 197
  • Assessor Parcel Number 5405023026

Community Details

Overview

  • No Home Owners Association
  • 6 Units

Amenities

  • Laundry Facilities

Building Details

  • 5 Leased Units
  • Rent Control
  • 7 Separate Electric Meters
  • 6 Separate Gas Meters
  • 1 Separate Water Meter
  • Electric Expense $774
  • Fuel Expense $382
  • Gardener Expense $420
  • Insurance Expense $5,000
  • Maintenance Expense $2,604
  • Other Expense $1,051
  • Trash Expense $341
  • Water Sewer Expense $9,000
  • New Taxes Expense $28,125
  • Operating Expense $48,471
  • Gross Income $175,065
  • Net Operating Income $121,342

Property Details

Home Type

Multi-Family

Year Built

Built in 1974

Lot Details

0

Parking

2

Listing Details

  • Assessments: Yes
  • CapRate: 4.90
  • Price Per Unit: 375000
  • Property Attached: Yes
  • Road Surface Type: Paved
  • Water Sewer Expenses: 9000.00
  • Zoning: LARD2
  • Property Sub Type: Commercial/Residential
  • Property Type: Residential Income
  • Gardener Expense: 420.00
  • Parcel Number: 5405023026
  • Year Built: 1974
  • Special Features: None

Interior Features

  • Stories: 3
  • Entry Location: some first level some 2nd level
  • Common Walls: 2+ Common Walls
  • Entry Level: 2
  • Levels: Multi/Split
  • Price Per Square Foot: 272.07
  • Room Type: Kitchen

Exterior Features

  • Foundation: Slab
  • Fence: Yes
  • Fencing: Block
  • Pool Private: No
  • Spa: No

Garage/Parking

  • Garage Spaces: 2.00
  • Parking: Yes
  • Parking Features: Direct Garage Access, Gravel, Driveway Up Slope From Street, Garage, Garage - Single Door, On Site, Parking Space
  • Total Parking Spaces: 7.00
  • Uncovered Spaces: 5.00

Utilities

  • Utilities: Electricity Connected, Natural Gas Connected
  • Heating: Yes
  • Laundry: Yes
  • Heating Type: Central
  • Laundry Features: Common Area, Dryer Included, Washer Included
  • Sewer: Unknown
  • Trash Expense: 341.00
  • Water Source: Public
  • Cooling: Central Air
  • Cooling: Yes

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Lot 6500-9999, Rectangular Lot, Near Public Transit
  • Lot Size Sq Ft: 9688.00
  • Lot Size Acres: 0.2224
  • Latitude Manual: 34.06901600

Rental Info

  • Tenant Pays: Electricity, Gas

Multi Family

  • Electric Expense: 774.00
  • Fuel Expense: 382.00
  • Gross Income: 175065.00
  • Gross Multiplier: 13.99
  • Gross Operating Income: 169813.00
  • Gross Scheduled Income: 175065.00
  • Insurance Expense: 5000.00
  • Laundry Equipment Own Lease: Own
  • Laundry Income: 2100.00
  • Lot Size Area: 9688.0000 Square Feet
  • Maintenance Expense: 2604.00
  • Net Operating Income: 121342.00
  • Number Of Separate Electric Meters: 7
  • Number Of Separate Gas Meters: 6
  • Number Of Separate Water Meters: 1
  • Number Of Units Leased: 5
  • Number Of Units Total: 6
  • Operating Expense: 48471.00
  • Operating Expense Percent: 31.00
  • Other Expense: 1051.00
  • Other Expense Description: Misc.
  • Rent Control: Yes
  • Total Actual Rent: 8414.00
  • Total Expenses: 48471.00
  • Vacancy Allowance: 5252
  • Vacancy Allowance Rate: 3.00

Tax Info

  • New Taxes Expense: 28125.00
  • Tax Block: 28
  • Tax Census Tract: 1976.00
  • Tax Lot: 14
  • Tax Tract Number: 197...

Map

Range of Values:

Collateral Analytics

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

Not Available

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

ICE

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

Not Available

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

First American

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

Not Available

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

Quantarium

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

Not Available

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

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

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
06/30/2025 06/30/25 Price Changed $2,250,000 -8.2% $272 / Sq Ft
05/25/2025 05/25/25 Price Changed $2,450,000 -10.9% $296 / Sq Ft
03/20/2025 03/20/25 For Sale $2,750,000 -- $333 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Similar Homes in Los Angeles, CA

  • 117 N Toluca St, Los Angeles, CA 90026

    $1,849,000

    • 4 Beds
    • 10 Baths
    • 6,702 Sq Ft
    • 117 N Toluca St
    • Los Angeles, CA

    Americana Real Estate Services is proud to present the pride of ownership Toluca North Apartments with a CAP 6.3% Rate - a remarkable (12) unit multifamily investment opportunity, situated on a corner lot in Echo Park, across the street from Vista Hermosa Natural Park and within close proximity to the Downtown Los Angeles. The well-maintained two story structure offers gated access and incredible

    Arbi Baghoomian Americana Real Estate Services

    Section Image
  • 324 Witmer St, Los Angeles, CA 90017

    $2,100,000

    • 4 Beds
    • 20 Baths
    • 11,088 Sq Ft
    • 324 Witmer St
    • Los Angeles, CA

    324 Witmer is a 20 unit value-add complex located 1.4 miles south of Echo Park Lake and the heart of Downtown LA. Located just south of W. 3rd St, the property is in close proximity to Echo Park, Silver Lake, Koreatown, the 101 Fwy, and the 110 Fwy. The property is offered at 6.66% CAP and 8.50 GRM on current rents, $105,000 per unit, and $189 per foot. 324 Witmer is a significant value-add

    Max Berger Compass

    Section Image
  • 608 N Rampart Blvd, Los Angeles, CA 90026

    $2,095,000

    • 1 Bed
    • 1 Bath
    • 4,040 Sq Ft
    • 608 N Rampart Blvd
    • Los Angeles, CA

    Reduced | 6.08% CAP* | In-Unit Laundry | In Unit Mini-Split AC | Parking.....We are pleased to present Olive on Rampart, a beautifully curated 7-unit multifamily property ideally located on the border of Echo Park and Silver Lake—two of Los Angeles’ most dynamic and desirable neighborhoods. Originally built in 1924/25 and 1960, the property sits on a 7,313 SF lot with a 4,040 SF building

    Jared Levine Keller Williams Realty Calabasas

    Section Image
  • 247 S Carondelet St, Los Angeles, CA 90057

    $1,790,000

    • 2 Beds
    • 2 Baths
    • 1,424 Sq Ft
    • 247 S Carondelet St
    • Los Angeles, CA

    *** 9 Units Apartment Plan has been submitted already!!Good project for investers and contractors. Duplex units with tenants. Plan for 9 units apartments has been submitted already. It would be for multiple units building for 3 studio and 6 3beds/2bath.Don't miss this wonderful opportunity for your development!

    DAVID XU EXCELLENCE RE REAL ESTATE

    Section Image
  • 2140 Lemoyne St, Los Angeles, CA 90026

    $2,777,777

    • 3 Beds
    • 2 Baths
    • 2140 Lemoyne St
    • Los Angeles, CA

    REMARKABLE ''TOP OF THE HILL'' DREAM-HOME DEVELOPMENT POTENTIAL!! HARD TO FIND -- Step UP to a better life style! Peaceful & Serene - at the TOP! HUGE DEVELOPMENT OPPORTUNITY FOR YOUR DREAM HOME OR RENTAL PROPERTY! GREAT LOCATION AND THESE 2 HOMES AT THE TOP OF THE HILL PAY THEIR OWN UTILITIES, INCLUDING THAT EACH HAS THEIR OWN SEPARATE WATER BILLING FROM THE DWP! Tranquil, Peaceful and

    Bruce Jay Bruce Jay Associates

    Section Image
  • 1700 N Occidental Blvd, Los Angeles, CA 90026

    $1,850,000

    • 4 Beds
    • 4 Baths
    • 2,759 Sq Ft
    • 1700 N Occidental Blvd
    • Los Angeles, CA

    Nestled in one of the most desirable East Side neighborhoods, this newly renovated contemporary legal duplex in Silver Lake presents an exceptional opportunity for both an end-user and an investor seeking a prized property. With one unit being delivered vacant you can immediately live in one unit while generating market rate rental income from the other. Located just moments from the area's

    Anton Smirnov Sotheby's International Realty

    Section Image
  • 1037 S Bonnie Brae St, Los Angeles, CA 90006

    $1,890,000

    • 4 Beds
    • 2 Baths
    • 3,524 Sq Ft
    • 1037 S Bonnie Brae St
    • Los Angeles, CA

    4 units property and being used as 7 units. 3 units are being rent out per room. Property is conveniently located in moments from downtown LA, Westlake MacArthur Park Metro. 8 blocks from downtown LA.

    Tony Lee Elite Homes Realty

    Section Image
  • 1000 S Grand View St, Los Angeles, CA 90006

    $2,595,000

    • 4 Beds
    • 23 Baths
    • 14,340 Sq Ft
    • 1000 S Grand View St
    • Los Angeles, CA

    With excellent visibility on the corner of Olympic Boulevard and Grand View Street, the property sits only one mile from LA Live, Los Angeles' sprawling 5.6 million square foot sports and entertainment complex that was constructed for approximately $2.5 billion in recent years. With LA Live and the neighboring Crypto.com Arena, Los Angeles Convention Center, and nearby Los Angeles Coliseum

    Rick Raymundo Marcus & Millichap

    Section Image
  • 2432 Daly St, Los Angeles, CA 90031

    $1,998,888

    • 3 Beds
    • 3 Baths
    • 6,619 Sq Ft
    • 2432 Daly St
    • Los Angeles, CA

    Excellent Mixed-Use Investment Opportunity in Lincoln Heights – 2432 Daly St. Los Angeles 90031. Offered at $1,988,888, this well-positioned 12-unit mixed-use property in the vibrant Lincoln Heights neighborhood presents a rare investment opportunity. Featuring a strong 6.35% Cap Rate and $165,700 cost per unit, the property delivers immediate income with significant long-term upside. The unit

    Gil Legaspi Legaspi Commercial

    Section Image

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: SR25048804

California Regional Multiple Listing Service (CRMLS)