$2,695,000
-$105,0003125 S Durango Avenue, Los Angeles CA 90034
Multi-Family (8 Units)
Property type
225 days
On market
$368
Price per sqft
N/A
Garage
1957
Year built
7,978 sqft
Lot size
Open Houses
Overview
Great investment opportunity! 8-unit apartment building in prime west LA location near Palms and culver city. well- maintained with strong potential and steady income. drive by only do not disturb tenants, seller is a licensed CA real estate broker.
Listing provided by: David Mouallem DRE #01152326 310-273-6367, David Mouallem
Listing updated: May 28, 2026 at 01:48am.
Last checked: Jun 2, 2026 at 09:00am
Source: CRMLS #25610087
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,695 | $2,695 | $2,800 | Unfurnished |
| 2 | 1 | 1 | — | $1,422 | $1,422 | $2,200 | Unfurnished |
| 3 | 2 | 1 | — | $3,190 | $3,190 | $3,500 | Unfurnished |
| 4 | 2 | 1 | — | $2,375 | $2,375 | $2,700 | Unfurnished |
| 5 | 2 | 1 | — | $2,500 | $2,500 | $2,700 | Unfurnished |
| 6 | 1 | 1 | — | $1,895 | $1,895 | $2,200 | Unfurnished |
| 7 | 3 | 2 | — | $2,430 | $2,430 | $3,500 | Unfurnished |
| 8 | 2 | 1 | — | $2,807 | $2,807 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Disposal: 8
Tenant Pays: Cable Tv, Electricity, Gas, Insurance
Financial Snapshot
Gross Rent Multiplier
11.6x
List Price / Annual Gross Rent
Cap Rate
6.8%
NOI / List Price
Gross Scheduled Income: $233,124
Net Operating Income: $191,404
Annual Operating Expenses
Gardener: $720
Insurance: $3,600
Maintenance: $2,400
New Taxes: $26,000
Trash: $4,200
Water / Sewer: $4,800
Interior
Interior Features: Ceiling Fans
Heating: Wall Furnace
Appliances: Disposal, Microwave
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Covered, Driveway
Parking Total: 7
Lot Information
Land Lease: No
Parcel #: 4311026005
Zoning: LAR3
Lot Size Dimensions: 50x160
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3125 S Durango Avenue, Los Angeles, CA 90034. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,156,000
Total Interest
$2,749,859
Total Payment
$4,905,859
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$16,585
per month
Property History for 3125 S Durango Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90034.
Similar Homes
Listings with similar prices to 3125 S Durango Avenue