$2,000,000
-$200,000543 N Ardmore Avenue, Los Angeles CA 90004
Multi-Family (12 Units)
Property type
120 days
On market
$215
Price per sqft
6 cars
Garage
1958
Year built
11,035 sqft
Lot size
Home highlights
Open Houses
Overview
Fantastic 12 unit building that has been in the same family since it was built in 1958. The property features a desirable unit mix of 10 spacious (1Br+1Ba) units and 2 (2Br+2Ba) with an average unit size of 775 SF. Offered at under 9.82 GRM on current rents and under $214/SF, the property stands out as an excellent "value add" opportunity with appx. 69% upside in rents, NOT...
Listing provided by: Dana Coronado DRE #01746702 310-562-9630, Compass, Nicole Apostolos DRE #01464936 818-380-5294, Equity Union
Listing updated: May 26, 2026 at 09:33pm.
Last checked: Jun 4, 2026 at 10:00am
Source: CRMLS #26648059
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $1,373 | $1,373 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,645 | $1,645 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,319 | $1,319 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,586 | $1,586 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,431 | $1,431 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,595 | $1,595 | $1,900 | Unfurnished |
| 1 | 2 | 2 | — | $1,339 | $1,339 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,236 | $1,236 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,675 | $1,675 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,595 | $1,595 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $992 | $992 | $1,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,082 | $1,082 | $1,900 | Unfurnished |
# of Buildings: 1
# of Units Total: 12
Separate Electric Meters: 12
Separate Gas Meters: 12
Disposal: 12
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
9.8x
List Price / Annual Gross Rent
Cap Rate
5.43%
NOI / List Price
Net Operating Income: $89,011
Interior
Interior Features: Ceiling Fans, Multiple Staircases, Storage
Flooring: Laminate, Tile
Heating: Natural Gas, Wall Furnace
Appliances: Disposal, Gas Oven
Fireplace: None
Laundry: Common Area, Laundry Room
Accessibility: None
Entry Location: Ground Level W, Steps
Exterior
Architectural Style: Mid Century Modern
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Composition, Shingle
Foundation: Raised
Construction Materials: Stucco
Common Walls: One Common Wall
Direction Faces: East
Security Features: Carbon Monoxide Detectors, Gated Community, Smoke Detectors
Pool: None
Spa: None
Sewer: Sewer Tap Paid
View: City Lights, Mountains
Garage and Parking
Parking: Assigned, Controlled Entrance, Covered, Detached Carport, Gated
Garage Spaces: 6
Garage: Detached
Uncovered Spaces: 1
Carport Spaces: 5
Parking Total: 12
Lot Information
Land Lease: No
Parcel #: 5521008003
Additional Parcels: No
Zoning: LAR3
Community
HOA: No
Senior Community: No
Community Features: Gated
High School District: Los Angeles Unified
Nearby Schools
Nearby schools around the 543 N Ardmore Avenue, Los Angeles, CA 90004. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,600,000
Total Interest
$2,040,712
Total Payment
$3,640,712
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,346
per month
Property History for 543 N Ardmore Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90004.
Similar Homes
Listings with similar prices to 543 N Ardmore Avenue