$3,600,000
2108 Maple Avenue, Los Angeles CA 90011
Multi-Family (26 Units)
Property type
106 days
On market
$223
Price per sqft
N/A
Garage
1911
Year built
8,823 sqft
Lot size
Open Houses
Overview
RENTAL INCOME: $416,412.00 per year / $34,701.00 per month. Excellent opportunity to acquire a 26-unit apartment building in the Downtown L.A. / South Park area just south of the 10 Freeway. This 3-story, 16,152 sq. ft. building resides on an 8,823 sq. ft. corner lot which consists of thirteen 1 bed/1bath units and thirteen studios. Tremendous upside potential and is perfect...
Listing provided by: Billy Rojas DRE #01395544 310-486-2328, Ashby & Graff
Listing updated: Feb 27, 2026 at 08:18am.
Last checked: Jun 5, 2026 at 08:01pm
Source: CRMLS #26653873
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 13 | 1 | 1 | — | $1,441 | $18,734 | $22,100 | Unfurnished |
| 13 | 0 | 1 | — | $1,228 | $15,967 | $18,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 26
Refrigerator: 26
Rent Control: Yes
Tenant Pays: Cable Tv
Financial Snapshot
Gross Rent Multiplier
8.6x
List Price / Annual Gross Rent
Cap Rate
6.54%
NOI / List Price
Vacancy Allowance Rate: 3%
Net Operating Income: $235,319
Interior
Cooling: None
Appliances: Refrigerator
Exterior
Stories Total: 3
Levels: Three Or More
Security Features: Gated Community, Resident Manager
Lot Features: Corners Marked
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5127016003
Zoning: LAC2
Lot Size Dimensions: 60x147
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 2108 Maple Avenue, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,880,000
Total Interest
$3,673,281
Total Payment
$6,553,281
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$22,104
per month
Property History for 2108 Maple Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 2108 Maple Avenue