$1,556,000
964 S New Hampshire Avenue, Los Angeles CA 90006
Multi-Family (5 Units)
Property type
156 days
On market
$389
Price per sqft
N/A
Garage
1964
Year built
5,889 sqft
Lot size
Open Houses
Overview
Attention Investors & Developers! We present two adjacent income properties totaling 11 units on a combined 11,787 SF R4-zoned lot near Olympic Blvd and Vermont Ave, just minutes from Downtown Los Angeles. This is a rare opportunity to acquire a high-density development site with solid in-place income and excellent future potential. 964 features one spacious 3bd+2ba unit and...
Listing provided by: Johnny Cho DRE #01394690 213-819-1043, Keller Williams Realty Los Feliz
Listing updated: Jun 2, 2026 at 04:27pm.
Last checked: Jun 2, 2026 at 05:00pm
Source: CRMLS #25631863
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $1,399 | $1,399 | $3,000 | Unfurnished |
| 1 | 2 | 1 | — | $1,238 | $1,238 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,030 | $2,030 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,331 | $1,331 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,238 | $1,238 | $2,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
17.9x
List Price / Annual Gross Rent
Cap Rate
3.15%
NOI / List Price
Net Operating Income: $48,986
Interior
Cooling: None
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Parking: Assigned, Covered
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5078009017
Zoning: LAR4
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 964 S New Hampshire Avenue, Los Angeles, CA 90006. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,244,800
Total Interest
$1,587,674
Total Payment
$2,832,474
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,639
per month
Property History for 964 S New Hampshire Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90006.
Similar Homes
Listings with similar prices to 964 S New Hampshire Avenue