$8,890,000
-$105,0002041 N Vermont Avenue, Los Angeles CA 90027
Multi-Family (32 Units)
Property type
364 days
On market
$394
Price per sqft
N/A
Garage
1928
Year built
8,994 sqft
Lot size
Open Houses
Overview
This exquisite 32-unit residential income property stands out with gorgeous French Normandie design and ornate, architectural details. Located along Vermont, just below the hills of Los Feliz, the Griffith Observatory and just blocks from Los Feliz Village- this location couldn't be better. The property features 32 units, consisting of 6 beautiful (1 bedroom, view units with...
Listing provided by: Paloma Fierro DRE #01386256 323-365-6505, Equity Union, Lane Aronson DRE #00681193 323-671-1233, Berkshire Hathaway HomeServices California Properties
Listing updated: Jun 5, 2026 at 04:02pm.
Last checked: Jun 5, 2026 at 04:30pm
Source: CRMLS #25549363
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 25 | 1 | 1 | — | $1,907 | $47,664 | $2,400 | Unfurnished |
| 6 | 1 | 1 | — | $2,340 | $12,340 | $2,800 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $2,850 | $0 | Unfurnished |
# of Buildings: 1
# of Units Total: 32
Financial Snapshot
Gross Rent Multiplier
11.7x
List Price / Annual Gross Rent
Cap Rate
5.1%
NOI / List Price
Vacancy Allowance: $22,735
Vacancy Allowance Rate: 3%
Net Operating Income: $462,913
Interior
Interior Features: Walk-in Closets
Room Type: Other
Cooling: Wall Window Units
Heating: Wall Furnace
Exterior
Property Attached: Yes
Stories Total: 30
Levels: One
Common Walls: One Common Wall
View: City Lights, Hills
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5589022006
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2041 N Vermont Avenue, Los Angeles, CA 90027. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$7,112,000
Total Interest
$9,070,964
Total Payment
$16,182,964
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$54,363
per month
Property History for 2041 N Vermont Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90027.
Similar Homes
Listings with similar prices to 2041 N Vermont Avenue