$1,598,000
-$92,0003568 S Budlong Avenue, Los Angeles CA 90007
Multi-Family (6 Units)
Property type
122 days
On market
$304
Price per sqft
N/A
Garage
1965
Year built
5,203 sqft
Lot size
Open Houses
Overview
Proudly presenting this splendid 6-unit apartment building for sale in the heart of USC LA. Exceptional investment opportunity with substantial potential. Location, location, location!!! Superbly located smack dab within the USC DPS-designated University Park Campus Patrol Zone, subject property sits just minutes walking distance away from USC West Gate. Brand new sixth unit...
Listing provided by: MiJeong Kim DRE #01887660 213-503-8070, Mi Jeong Kim
Listing updated: Apr 15, 2026 at 06:12pm.
Last checked: Jun 4, 2026 at 09:31pm
Source: CRMLS #23246961
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $544 | $544 | $1,800 | Unfurnished |
| 1 | 2 | 1 | — | $895 | $895 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,500 | $2,500 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $772 | $772 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,600 | $2,600 | $2,600 | Unfurnished |
| 1 | 2 | 1 | — | $2,600 | $2,600 | $2,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Financial Snapshot
Gross Rent Multiplier
13.4x
List Price / Annual Gross Rent
Cap Rate
4.7%
NOI / List Price
Net Operating Income: $80,012
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 5040018028
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3568 S Budlong Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,278,400
Total Interest
$1,630,529
Total Payment
$2,908,929
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,895
per month
Property History for 3568 S Budlong Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 3568 S Budlong Avenue