5150 Ithaca,
Los Angeles, CA 90032
在售房 $1,350,000 ($135万)
卧室: -- 浴室: -- / 其他类型
房屋信息

其他类型

4801 平方英尺
(446平方米)

1988 年

2

2 停车位

冷: DUC

暖: COM,DUC

2026年07月18日
已上市 14 天

地产编号: PW26156976
所处郡县: LA
面积单价:$415.38/sq.ft ($4,471 / 平方米)
家用电器:BIR
房屋简介

This turnkey four-unit income property presents an outstanding investment opportunity, featuring a beautifully remodeled Unit 2 with a modern, high-end aesthetic and a newly constructed ADU with its own private entrance. The spacious unit mix offers strong tenant appeal while providing excellent long-term income potential. Ideally located near Cal State LA and with convenient access to Downtown Los Angeles and other major employment and lifestyle destinations, the property benefits from consistent rental demand. With projected rental increases, investors have the opportunity to achieve an estimated 5.1% capitalization rate, making this an attractive option for both long-term investors seeking stable cash flow and owner-occupants looking to offset ownership costs with rental income. Current Rents (Total: $7,619.43/month) Unit 1: 3 Bed / 2 Bath - $1,609.81 Unit 2: 2 Bed / 2 Bath - $2,250 Unit 3: 2 Bed / 2 Bath - $1,259.62 Unit 4 (ADU): 2 Bed / 2 Bath - $2,500 Current Financials: Annual Net Income: $69,928.57 Net Operating Income (NOI): $69,928.57 Annual Operating Expense: $21,504.59 Gross Rent Multiplier (GRM): 14.76% Capitalization Rate (Cap Rate): 5.18%

中文描述

选择基本情况, 帮您快速计算房贷

$
$
%
%
查看更多利率
每月还款额:
参考首付:
利息总金额:
剩余总金额:
花费总金额:
查看更多贷款信息
想要看房?
联系客服: