$3,999,000
4935 W 20th Street, Los Angeles CA 90016
Multi-Family (7 Units)
Property type
392 days
On market
$535
Price per sqft
N/A
Garage
2020
Year built
7,844 sqft
Lot size
Home highlights
Open Houses
Overview
This exceptional 7-unit income property is a rare opportunity. Built in 2020 with modern architecture and Green Building Certification, the property offers the benefits of new construction in a high-demand location. Situated just minutes from the Arts District, Culver City, Ivy Station, Amazon Studios, Sony Pictures, HBO, and a growing number of major tech and entertainment...
Listing provided by: Thomas Yong Kim DRE #01934789 213-222-7574, Apple Tree Realty
Listing updated: Jan 2, 2026 at 05:58pm.
Last checked: Jun 5, 2026 at 05:00am
Source: CRMLS #25536605
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 2 | 2 | — | $3,016 | $3,016 | $3,350 | Unfurnished |
| 1 | 2 | 1 | — | $3,216 | $3,216 | $3,250 | Unfurnished |
| 2 | 2 | 2 | — | $3,317 | $3,317 | $3,400 | Unfurnished |
| 1 | 4 | 3 | — | $4,200 | $4,200 | $4,800 | Unfurnished |
# of Buildings: 4
# of Units Total: 7
Dishwasher: 7
Disposal: 7
Ranges: 7
Tenant Pays: Electricity, Gas, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
5%
NOI / List Price
Vacancy Allowance: $8,316
Vacancy Allowance Rate: 3%
Net Operating Income: $200,988
Interior
Flooring: Laminate, Tile
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Disposal, Gas Range, Microwave, Oven, Range Hood, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Architectural Style: Modern
Stories Total: 0
Levels: Multi Split
Window Features: Double Pane Windows
Security Features: Carbon Monoxide Detectors, Fire Detection System, Fire Sprinkler System, Security Gate, Smoke Detectors
Pool: None
Spa: None
View: City Lights
Garage and Parking
Parking: Covered, Gated, Paved
Parking Total: 14
Lot Information
Land Lease: No
Parcel #: 5062003031
Zoning: LAC2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 4935 W 20th Street, Los Angeles, CA 90016. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,199,200
Total Interest
$4,080,403
Total Payment
$7,279,603
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$24,537
per month
Property History for 4935 W 20th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90016.
Similar Homes
Listings with similar prices to 4935 W 20th Street