$1,525,000
-$100,0002119 S Union Avenue, Los Angeles CA 90007
Multi-Family (6 Units)
Property type
368 days
On market
$229
Price per sqft
N/A
Garage
1912
Year built
6,999 sqft
Lot size
Home highlights
Open Houses
Overview
CASH COW! An exceptional opportunity to own a 6-unit private student housing property near the University of Southern California. Located within USC's Department of Public Safety Patrol Zone and Campus Cruiser area, this asset offers immediate income with a 6.9% CAP Rate. The property includes a renovated 4-unit building built in 1912 with one fully remodeled unit featuring...
Listing provided by: Michael R. Fukushima DRE #01380445 818-321-6490, Keller Williams Los Angeles, Stephen F. Watson DRE #01187813 213-446-3636, Keller Williams Los Angeles
Listing updated: Mar 13, 2026 at 11:11pm.
Last checked: Jun 5, 2026 at 08:00pm
Source: CRMLS #25546793
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $891 | $891 | $2,430 | Unfurnished |
| 1 | 2 | 1 | — | $562 | $562 | $2,430 | Unfurnished |
| 1 | 2 | 1 | — | $1,244 | $1,244 | $2,430 | Unfurnished |
| 1 | 3 | 3 | — | $3,600 | $3,600 | $4,130 | Unfurnished |
| 1 | 3 | 3 | — | $3,375 | $3,375 | $4,130 | Unfurnished |
| 1 | 3 | 3 | — | $3,600 | $3,600 | $4,130 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Ranges: 6
Tenant Pays: Electricity, Gas, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
9.6x
List Price / Annual Gross Rent
Cap Rate
6.9%
NOI / List Price
Net Operating Income: $112,395
Interior
Flooring: Wood
Cooling: Central Air
Heating: Central
Appliances: Gas Range, Microwave, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Architectural Style: Craftsman
Property Attached: Yes
Stories Total: 2
Levels: Two
Property Condition: Updated Remodeled
Common Walls: One Common Wall
Security Features: Carbon Monoxide Detectors, Fire Detection System, Smoke Detectors
View: None
Garage and Parking
Parking: Driveway
Parking Total: 2
Lot Information
Land Lease: No
Parcel #: 5124002010
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2119 S Union Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,220,000
Total Interest
$1,556,043
Total Payment
$2,776,043
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,450
per month
Property History for 2119 S Union 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 2119 S Union Avenue