$1,550,000
-$25,0003517 Montclair Street, Los Angeles CA 90018
Multi-Family (8 Units)
Property type
175 days
On market
$282
Price per sqft
N/A
Garage
1923
Year built
10,994 sqft
Lot size
Open Houses
Overview
3517 Montclair Street presents a rare opportunity to acquire an eight 700 SF bungalow-style units in the rapidly revitalizing West Adams and Jefferson Park corridor. The units are arranged around an open central courtyard,offering inherent charm, strong renter appeal, and great in-place income supported by a current 6.21% cap rate. 3 units will be delivered vacant, and there...
Listing provided by: Jacob Zacuto DRE #01377441 310-469-9012, Zacuto Group
Listing updated: May 20, 2026 at 12:03am.
Last checked: Jun 5, 2026 at 10:00am
Source: CRMLS #25628249
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $984 | $984 | $1,850 | Unfurnished |
| 1 | 1 | 1 | — | $1,850 | $1,850 | $1,850 | Unfurnished |
| 1 | 1 | 1 | — | $1,016 | $1,016 | $1,850 | Unfurnished |
| 1 | 1 | 1 | — | $1,850 | $1,850 | $1,850 | Unfurnished |
| 1 | 1 | 1 | — | $1,575 | $1,575 | $1,850 | Unfurnished |
| 1 | 1 | 1 | — | $2,100 | $2,100 | $2,100 | Unfurnished |
| 1 | 1 | 1 | — | $1,023 | $1,023 | $1,850 | Unfurnished |
| 1 | 1 | 1 | — | $1,200 | $1,200 | $1,850 | Unfurnished |
# of Buildings: 5
# of Units Total: 8
Financial Snapshot
Gross Rent Multiplier
11.1x
List Price / Annual Gross Rent
Cap Rate
6.21%
NOI / List Price
Net Operating Income: $94,517
Exterior
Stories Total: 0
Levels: One
Other Structures: Guest House, Sheds
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5051017007
Zoning: LAR1
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3517 Montclair Street, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,240,000
Total Interest
$1,581,552
Total Payment
$2,821,552
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,602
per month
Property History for 3517 Montclair Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 3517 Montclair Street