$1,240,000
-$5,0001678 Roosevelt Avenue, Los Angeles CA 90006
Multi-Family (4 Units)
Property type
885 days
On market
$561
Price per sqft
N/A
Garage
1905
Year built
6,039 sqft
Lot size
Open Houses
Overview
STRONG BUILDING! SOLID INVESTMENT! GRAND CURBSIDE APPEAL! ABSOLUTELY A 'CLASSIC' ALONG WITH A STRONG RENTAL MARKET FOR THIS STATUESQUE TWO-STORY BUILDING! GREAT FOR YOUR REAL ESTATE PORTFOLIO! (just above West Adams Heights!)...A RARE opportunity! This Craftsman Classic 4-Unit Smart Investment has so much to offer! Existing are 4 One-Bedroom Units, yet the Tax Assessor...
Listing provided by: Jonathan Jay DRE #01979786 323-660-3600, Bruce Jay Associates
Listing updated: Feb 27, 2026 at 05:43pm.
Last checked: Jun 5, 2026 at 08:01pm
Source: CRMLS #23321311
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $904 | $904 | $2,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,622 | $1,622 | $2,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,925 | $1,925 | $2,400 | Unfurnished |
| 1 | 1 | 1 | — | $935 | $935 | $2,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Refrigerator: 4
Rent Control: Yes
Units Leased: 3
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
19.2x
List Price / Annual Gross Rent
Cap Rate
4.12%
NOI / List Price
Vacancy Allowance: $2,400
Vacancy Allowance Rate: 25%
Net Operating Income: $58,812
Annual Operating Expenses
Gardener: $1,200
Insurance: $1,640
Maintenance: $2,500
Water / Sewer: $3,050
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Architectural Style: Craftsman
Stories Total: 2
Levels: Two
Direction Faces: West
Security Features: Gated Community
Garage and Parking
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5075026006
Zoning: LAR2
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 1678 Roosevelt Avenue, Los Angeles, CA 90006. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$992,000
Total Interest
$1,265,241
Total Payment
$2,257,241
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,712
per month
Property History for 1678 Roosevelt Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90006.
Similar Homes
Listings with similar prices to 1678 Roosevelt Avenue