$1,150,000
1531 Cambria Street, Los Angeles CA 90017
Multi-Family (2 Units)
Property type
110 days
On market
$461
Price per sqft
N/A
Garage
2006
Year built
3,825 sqft
Lot size
Home highlights
Open Houses
Overview
Fully Permitted Duplex 100% Occupied, Prime Central Location. This fully permitted two-unit apartment building offers an excellent investment opportunity with a strong 7.5% cap rate and immediate cash flow from day one. The property consists of: First Floor: 4 bedrooms / 2 bathrooms (currently owner-occupied), Second Floor: 4 bedrooms / 2 bathrooms (fully rented to four...
Listing provided by: Henry Han DRE #01444239 213-785-4989, HBAR
Listing updated: Mar 17, 2026 at 06:13pm.
Last checked: Jun 5, 2026 at 02:00am
Source: CRMLS #26648307
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $3,800 | $3,800 | $3,800 | Unfurnished |
| 2 | 1 | 1 | — | $950 | $950 | $950 | Unfurnished |
| 0 | 1 | 1 | — | $850 | $850 | $900 | Unfurnished |
| 0 | 1 | 0 | — | $750 | $750 | $850 | Unfurnished |
| 0 | 1 | 0 | — | $850 | $850 | $900 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Carpet: 2
Dishwasher: 2
Disposal: 2
Refrigerator: 2
Financial Snapshot
Gross Rent Multiplier
13.3x
List Price / Annual Gross Rent
Cap Rate
6.75%
NOI / List Price
Net Operating Income: $77,680
Interior
Flooring: Carpet, Laminate
Cooling: None
Heating: Wall Furnace
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Washer
Fireplace: Electric, Gas
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 2
Levels: Two
Security Features: Carbon Monoxide Detectors, Gated Community
Sewer: Other
View: None
Garage and Parking
Parking: Driveway
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5142024007
Zoning: LAR4
Lot Size Dimensions: 30x127
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 1531 Cambria Street, Los Angeles, CA 90017. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$920,000
Total Interest
$1,173,409
Total Payment
$2,093,409
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,163
per month
Property History for 1531 Cambria Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90017.
Similar Homes
Listings with similar prices to 1531 Cambria Street