$3,095,000
-$200,0006509 - 6510 Brynhurst Avenue, Los Angeles CA 90043
Multi-Family (21 Units)
Property type
183 days
On market
$211
Price per sqft
N/A
Garage
1964
Year built
22,725 sqft
Lot size
Open Houses
Overview
Imported from Trestle WebAPI.
Listing provided by: Tony Azzi DRE #00910513 310-909-5454, Tony Azzi
Listing updated: May 22, 2026 at 06:30pm.
Last checked: Jun 3, 2026 at 11:30am
Source: CRMLS #25625871
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 1 | 1 | — | $1,379 | $8,277 | $17,500 | Unfurnished |
| 12 | 2 | 1 | — | $1,298 | $15,577 | $31,200 | Unfurnished |
| 3 | 0 | 1 | — | $699 | $2,098 | $4,500 | Unfurnished |
# of Buildings: 4
# of Units Total: 21
Financial Snapshot
Gross Rent Multiplier
9.8x
List Price / Annual Gross Rent
Cap Rate
5.11%
NOI / List Price
Vacancy Allowance: $15,776
Vacancy Allowance Rate: 5%
Net Operating Income: $168,323
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Covered, Uncovered
Garage: Attached
Parking Total: 21
Lot Information
Land Lease: No
Parcel #: 4006020004
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 6509 - 6510 Brynhurst Avenue, Los Angeles, CA 90043. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,476,000
Total Interest
$3,158,002
Total Payment
$5,634,002
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,024
per month
Property History for 6509 - 6510 Brynhurst Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90043.
Similar Homes
Listings with similar prices to 6509 - 6510 Brynhurst Avenue