$1,400,000
-$50,000304 E 95th Street, Los Angeles CA 90003
Multi-Family (6 Units)
Property type
134 days
On market
$292
Price per sqft
N/A
Garage
1966
Year built
6,368 sqft
Lot size
Home highlights
Open Houses
Overview
Reduced for optimal value! Prime investment opportunity in a sought-after pocket of South Los Angeles: 304 E 95th Street is a high-yield six-unit asset offering immediate upside with five of the six units delivered vacant (sixth unit optional), allowing a new owner to set market rents immediately without tenant relocation. The property consists entirely of spacious two-bedroom...
Listing provided by: Sally Forster Jones DRE #00558939 310-579-2200, Compass, Michael Jinglin Yue DRE #02083986, Compass
Listing updated: Jun 6, 2026 at 07:20am.
Last checked: Jun 6, 2026 at 08:00am
Source: CRMLS #26641913
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 5 | 2 | 1 | — | $2,950 | $2,950 | $3,000 | Unfurnished |
| 1 | 2 | 1 | — | $2,950 | $2,950 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Dishwasher: 6
Disposal: 6
Refrigerator: 6
Financial Snapshot
Gross Rent Multiplier
6.7x
List Price / Annual Gross Rent
Cap Rate
10.44%
NOI / List Price
Net Operating Income: $146,160
Interior
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Assigned, Private
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 6052021001
Zoning: LAR4
Lot Size Dimensions: 48x132
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 304 E 95th Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,120,000
Total Interest
$1,428,498
Total Payment
$2,548,498
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,687
per month
Property History for 304 E 95th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 304 E 95th Street