$2,195,000
-$54,0004942 Rosewood Avenue, Los Angeles CA 90004
Multi-Family
Property type
214 days
On market
$341
Price per sqft
N/A
Garage
1962
Year built
7,258 sqft
Lot size
Open Houses
Overview
Price reduction! Prime 8-Unit. 4942 Rosewood is an exceptional 8-unit multifamily property ideally located in the heart of Los Angeles' Koreatown. This well-maintained income property offers an outstanding opportunity for both investors and owner-users seeking steady rental income and long-term appreciation potential.The property features spacious units, including three...
Listing provided by: Hongchul Chun DRE #01799920 213-738-8949, WIN Realty & Properties
Listing updated: Apr 29, 2026 at 06:13pm.
Last checked: Jun 5, 2026 at 04:30pm
Source: CRMLS #25613609
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,361 | $1,361 | $2,100 | Unfurnished |
| 2 | 2 | 1 | — | $1,412 | $1,412 | $2,400 | Unfurnished |
| 3 | 2 | 1 | — | $1,491 | $1,491 | $2,400 | Unfurnished |
| 4 | 2 | 1 | — | $2,317 | $2,317 | $2,400 | Unfurnished |
| 5 | 2 | 1 | — | $1,833 | $1,833 | $2,400 | Unfurnished |
| 6 | 2 | 1 | — | $1,811 | $1,811 | $2,400 | Unfurnished |
| 7 | 1 | 1 | — | $1,656 | $1,656 | $2,000 | Unfurnished |
| 8 | 1 | 1 | — | $1,776 | $1,776 | $2,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 1
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
8,780.0x
List Price / Annual Gross Rent
Cap Rate
4.17%
NOI / List Price
Net Operating Income: $103,848
Annual Operating Expenses
Gardener: $1,200
Insurance: $10,373
Maintenance: $10,000
New Taxes: $18,127
Professional Management: $4,200
Trash: $8,100
Water / Sewer: $10,854
Interior
Heating: Wall Furnace
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Direction Faces: North
Garage and Parking
Parking: Driveway, Community Structure, Uncovered
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5522020021
Zoning: LAR3
Lot Size Dimensions: 50x145
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 4942 Rosewood Avenue, Los Angeles, CA 90004. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,756,000
Total Interest
$2,239,681
Total Payment
$3,995,681
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,536
per month
Property History for 4942 Rosewood Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90004.
Similar Homes
Listings with similar prices to 4942 Rosewood Avenue