$1,495,900
-$54,0003305 W 21st Street 6, Los Angeles CA 90018
Multi-Family (6 Units)
Property type
292 days
On market
$316
Price per sqft
5 cars
Garage
1953
Year built
6,885 sqft
Lot size
Open Houses
Overview
Freshly painted exterior building Great location !!!!! Corner lot 6 plex 2 story 2- 2 bd 4 -1 bd good upside 3 units recently updated has secure 5 car garage don't wait send offer now Has room to add coin op washer n dryer for extra income 5 long term tenants 1 new all occupied
Listing provided by: Louis Duarte DRE #01181558 661-549-2030, Central California Realty
Listing updated: Mar 17, 2026 at 10:42pm.
Last checked: Jun 5, 2026 at 02:00am
Source: CRMLS #25579525
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,600 | Unfurnished |
| 2 | 1 | 1 | — | $1,456 | $1,456 | $2,200 | Unfurnished |
| 3 | 2 | 1 | — | $1,850 | $1,850 | $2,600 | Unfurnished |
| 4 | 1 | 1 | — | $1,800 | $1,800 | $2,200 | Unfurnished |
| 5 | 1 | 1 | — | $1,679 | $1,679 | $2,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Financial Snapshot
Gross Rent Multiplier
11.8x
List Price / Annual Gross Rent
Cap Rate
6.63%
NOI / List Price
Net Operating Income: $99,180
Annual Operating Expenses
Insurance: $4,700
Maintenance: $2,800
New Taxes: $10,200
Water / Sewer: $9,820
Interior
Interior Features: Ceiling Fans
Heating: Natural Gas, Wall Furnace
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Electric Gate
Garage Spaces: 5
Garage: Detached
Uncovered Spaces: 1
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5060027016
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3305 W 21st Street 6, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,196,720
Total Interest
$1,526,350
Total Payment
$2,723,070
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,272
per month
Property History for 3305 W 21st Street 6
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 3305 W 21st Street 6