$950,000
1037 Waterloo Street, Los Angeles CA 90026
Multi-Family (3 Units)
Property type
115 days
On market
$452
Price per sqft
1 car
Garage
1923
Year built
7,775 sqft
Lot size
Home highlights
Open Houses
Overview
Location! Location! Location! 1037-1039 Waterloo Street presents an excellent opportunity to purchase a single family home in Silver Lake / Echo Park with 2 additional units at the rear of the property. Adjacent to the Sunset Blvd corridor; Minutes to Los Feliz, Hollywood and Downtown Los Angeles; Easy access to the 101 and 110 Freeways. Excellent Potential - Remodel or...
Listing provided by: Andrew C Lee DRE #01046440 213-625-1629, Andrew C. Lee
Listing updated: Feb 18, 2026 at 08:20am.
Last checked: Jun 5, 2026 at 08:31pm
Source: CRMLS #26650271
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $1,470 | $1,470 | $1,470 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $0 | Unfurnished |
| 1 | 1 | 1 | — | $777 | $777 | $777 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Disposal: 3
Rent Control: Yes
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
10.3x
List Price / Annual Gross Rent
Cap Rate
7.78%
NOI / List Price
Net Operating Income: $73,920
Interior
Flooring: Wood
Cooling: None
Heating: Natural Gas
Appliances: Disposal
Laundry: None
Exterior
Architectural Style: Craftsman
Property Attached: Yes
Stories Total: 1
Levels: One
Foundation: Raised
Construction Materials: Frame
Property Condition: Fixer
Common Walls: One Common Wall
Direction Faces: East
Spa: None
Sewer: Other
View: None
Garage and Parking
Parking: Driveway
Garage Spaces: 1
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5402019013
Additional Parcels: No
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1037 Waterloo Street, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$760,000
Total Interest
$969,338
Total Payment
$1,729,338
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,943
per month
Property History for 1037 Waterloo Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 1037 Waterloo Street