$2,650,000
3125 London Street, Los Angeles CA 90026
Multi-Family (12 Units)
Property type
255 days
On market
$526
Price per sqft
N/A
Garage
1956
Year built
13,673 sqft
Lot size
Open Houses
Overview
Prime Silver Lake location near Koreatown, this well-maintained 12-unit apartment building sits on a 12,669 sqft corner lot with an approx. 6,800 sqft building. Four units will be delivered vacant at closing, creating immediate upside potential. All units are separately metered for gas and electricity, with tenants covering their own utilities. The property also includes a...
Listing provided by: Bruce Lee DRE #02032112 213-705-1111, TRRG Management
Listing updated: Jun 1, 2026 at 04:38pm.
Last checked: Jun 5, 2026 at 07:30am
Source: CRMLS #25596397
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 9 | 1 | 1 | — | $1,300 | $11,700 | $16,200 | Unfurnished |
| 1 | 2 | 2 | — | $2,500 | $2,500 | $3,600 | Unfurnished |
| 1 | 0 | 1 | — | $1,100 | $0 | $1,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 12
Tenant Pays: Electricity, Gas, Other
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
4.85%
NOI / List Price
Net Operating Income: $128,500
Interior
Heating: Wall Furnace
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Garage and Parking
Parking: None
Parking Total: 12
Lot Information
Land Lease: No
Parcel #: 5401023027
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3125 London Street, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,120,000
Total Interest
$2,703,943
Total Payment
$4,823,943
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$16,310
per month
Property History for 3125 London Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 3125 London Street