$1,390,000
1276 W 22nd St, Los Angeles CA 90007
Multi-Family (4 Units)
Property type
64 days
On market
N/A
Price per sqft
N/A
Garage
1905
Year built
5,860 sqft
Lot size
Home highlights
Open Houses
Overview
Positioned in the heart of Los Angeles’ University Park district, 1276 W 22nd Street presents a rare opportunity to acquire a large 4-unit multifamily property offering 3,700 square feet of living area and strong long-term growth potential. Originally built in 1905, this charming historic structure blends architectural character with modernized improvements, including recently...
Listing provided by: Andrew Tseng DRE #02002834 858-210-5262, Coldwell Banker Realty, Chris Tseng DRE #01957071 858-886-9616, Coldwell Banker Realty
Listing updated: Apr 2, 2026 at 07:34am.
Last checked: Jun 5, 2026 at 12:01am
Source: CRMLS #260007666SD
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| — | 3 | 2 | — | $3,000 | — | — | — |
| — | 3 | 2 | — | $1,800 | — | $3,000 | — |
| — | 3 | 2 | — | $3,000 | — | — | — |
| — | 3 | 2 | — | $3,000 | — | — | — |
# of Buildings: 1
# of Units Total: 4
Tenant Pays: Electricity, Water
Financial Snapshot
Gross Rent Multiplier
12.6x
List Price / Annual Gross Rent
Cap Rate
4.3%
NOI / List Price
Gross Scheduled Income: $110,000
Net Operating Income: $60,000
Interior
Cooling: Central Air, Zoned
Exterior
Stories Total: 2
Levels: Two
Roof: Composition
Garage and Parking
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5055019018
Subdivision: Out Of Area
Community
HOA Fee: $0
Senior Community: No
Nearby Schools
Nearby schools around the 1276 W 22nd St, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,112,000
Total Interest
$1,418,295
Total Payment
$2,530,295
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,627
per month
Property History for 1276 W 22nd St
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 1276 W 22nd St