$1,650,000
+$250,0003615 EDENHURST Avenue, Los Angeles CA 90039
Multi-Family (2 Units)
Property type
1,915 days
On market
$1,162
Price per sqft
2 cars
Garage
1923
Year built
3,567 sqft
Lot size
Home highlights
Open Houses
Overview
100% VACANT! YOU CAN RENT BOTH UNITS AT MARKET RATE! LOWER UNIT ENTIRELY RENOVATED/UPDATED AND MAKES A PERFECT OWNER'S UNIT PLUS INCOME! BEING ON THE LOWER LEVEL YOU CAN EASILY WALK OUT YOUR FRONT DOOR WITH ONLY STEPS TO ALL THE UNIQUE STORES, MANY RESTAURANTS, GYM, TRANSPERTATION, AND SO MUCH MORE! STATELY AND GRAND DUPLEX WITH CURB APPEAL, FEATURING HARDWOOD FLOORS...
Listing provided by: Bruce Jay DRE #00559166 323-667-1000, Bruce Jay Associates
Listing updated: Jun 3, 2026 at 07:23pm.
Last checked: Jun 3, 2026 at 08:00pm
Source: CRMLS #21702598
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $0 | $0 | $3,450 | Unfurnished |
| 1 | 1 | 1 | 1 | $0 | $0 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
21.3x
List Price / Annual Gross Rent
Cap Rate
4.4%
NOI / List Price
Net Operating Income: $72,400
Exterior
Stories Total: 2
Levels: Two
Lot Features: Corners Marked
Other Structures: Sheds
Garage and Parking
Parking: Door Multi, Garage
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Parcel #: 5435014028
Zoning: LAR1
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3615 EDENHURST Avenue, Los Angeles, CA 90039. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,320,000
Total Interest
$1,683,587
Total Payment
$3,003,587
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,212
per month
Property History for 3615 EDENHURST Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90039.
Similar Homes
Listings with similar prices to 3615 EDENHURST Avenue