5150 Ithaca,
Los Angeles, CA 90032
在售房 $1,350,000 ($135萬)
卧室: -- 浴室: -- / 其他類型
房屋信息

其他類型

4801 平方英呎
(446平方米)

1988 年

2

2 停車位

冷: DUC

暖: COM,DUC

2026年07月18日
已上市 15 天

地產編號: PW26156976
所處郡縣: LA
面積單價:$415.38/sq.ft ($4,471 / 平方米)
家用電器:BIR
房屋簡介

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

選擇基本情況, 幫您快速計算房貸

$
$
%
%
查看更多利率
每月還款額:
參考首付:
利息總金額:
剩餘總金額:
花费總金額:
查看更多贷款信息
想要看房?
聯繫客服: