- $3,697,000
- 9Bd
- 19Ba
- 11,928 Sq Ft
$1K


























bed
bath
| Property type Multi-family | Neighborhood | Year built 1920 | HOA fee $0/month | Lot size 3,206 Sqft | Movoto estimate | Parking 1 garage spaces | Rental estimate |
| Overview | |
| Levels/Style | Three Or More |
| Type | Residential Income |
| SubType | Apartment |
| Status | Active |
| Lot Size (Acres) | 0.0736 |
| Lot Size (SqFt) | 3206 |
| Property Tax | 21773 |
| Year Built | 1920 |
| Interior | |
| Laundry | Inside |
| Exterior | |
| Building Area | Square Feet, 5796 |
| # Parking Spaces | 1 |
| # Garage Spaces | 1 |
| Lot Description | 0-1 Unit/Acre |
| Amenities / Utilities | |
| Sewer/ Septic | Public Sewer |
| Water Source | Public |
| Pool | None |
| Location | |
| County | Los Angeles |
| Community Features | Urban |
| Subdivision | Willmore District (WM), Willmore District (WM) |
| Directions | 4th & Magnolia |
| APN | 7280012021 |
| Multifamily Details | |
| Vacancy Allowance Rate | 3 |
| Vacancy Allowance | 4624 |
| Expense: Trash | 1560 |
| Operating Expense | 53395 |
| Cap Rate | 6.01 |
| Expense: Insurance | 8404 |
| Total Expenses | 53395 |
| Expense: Maintenance | 4550 |
| Expense: Water/ Sewer | 3600 |
| Gross Income | 154137 |
| Gross Operating Income | 149513 |
| Expense: Electric | 660 |
| Gross Multiplier | 10.38 |
| Gross Scheduled Income | 154137 |
| Expense: Fuel | 900 |
| Expense: Gardener | 600 |
$912,500
$1,245,000
$750,000
$889,000
$639,900
$1,079,000
$897,986
$899,000
$769,000
$975,000
$3,595,000
$1,899,000
$1,600,000
$699,000
$699,900
$625,000
$675,000
$735,000
$1,029,000
$724,950
$368,000
$1,275,000
$4,199,999
$930,000
$672,000
$399,450
$1,295,000
$5,999,000
$5,897,500