$1,195,000
-$100,0005503 Thornburn Street, Los Angeles CA 90045
Multi-Family (3 Units)
Property type
227 days
On market
$438
Price per sqft
3 cars
Garage
1952
Year built
7,235 sqft
Lot size
Home highlights
Open Houses
Overview
We are proud to present 5503 Thornburn St, a 3-unit apartment community located in the Westchester neighborhood. The building consists of (2) two-bedroom units and (1) one-bedroom unit, with garage parking provided for all units. Situated on an approximately 7,235 SF LAR3-zoned lot, the building totals about 2,726 SF and is ideally positioned for a value-add investor seeking...
Listing provided by: Casey Lins DRE #01902650 714-333-6768, Kidder Mathews of California, Inc., Vincent Cook DRE #02012324 213-225-7222, Kidder Mathews of California, Inc
Listing updated: Mar 25, 2026 at 05:13pm.
Last checked: Jun 5, 2026 at 01:01am
Source: CRMLS #25608899
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $1,200 | $1,200 | $3,852 | Unfurnished |
| 1 | 2 | 1 | 1 | $1,400 | $1,400 | $3,852 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,300 | $1,300 | $3,060 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
25.5x
List Price / Annual Gross Rent
Cap Rate
1.94%
NOI / List Price
Net Operating Income: $23,160
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Garage and Parking
Parking: Garage
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 4103009014
Additional Parcels: No
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 5503 Thornburn Street, Los Angeles, CA 90045. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$956,000
Total Interest
$1,219,325
Total Payment
$2,175,325
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,437
per month
Property History for 5503 Thornburn Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90045.
Similar Homes
Listings with similar prices to 5503 Thornburn Street