$2,995,000
3794 Rosewood Avenue, Los Angeles CA 90066
Multi-Family (8 Units)
Property type
94 days
On market
$509
Price per sqft
N/A
Garage
1957
Year built
6,005 sqft
Lot size
Home highlights
Open Houses
Overview
5 of the 8 units have been extensively renovated and are at market rents with improvements that include: All new kitchens with new shaker style cabinets, quartz counters, stainless sink, stainless steel appliances, tile backsplash. Baths include new tubs, toilets, subway title, shaker style vanity with quartz counter. These upgraded units have clean ceilings with new drywall,...
Listing provided by: Brian Bush DRE #01068758 310-817-6410, Bush Properties, Inc.
Listing updated: Apr 2, 2026 at 05:28pm.
Last checked: Jun 5, 2026 at 12:01am
Source: CRMLS #26658825
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 1 | 1 | — | $2,233 | $13,398 | $13,398 | Unfurnished |
| 2 | 2 | 1 | — | $2,128 | $4,255 | $4,255 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 8
Separate Gas Meters: 8
Disposal: 8
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
14.0x
List Price / Annual Gross Rent
Cap Rate
4.55%
NOI / List Price
Vacancy Allowance: $6,397
Vacancy Allowance Rate: 3%
Net Operating Income: $136,404
Interior
Flooring: Wood
Cooling: None
Appliances: Disposal
Exterior
Architectural Style: Traditional
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Garage and Parking
Parking: Assigned, Off Site
Uncovered Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 4245019001
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3794 Rosewood Avenue, Los Angeles, CA 90066. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,396,000
Total Interest
$3,055,966
Total Payment
$5,451,966
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,414
per month
Property History for 3794 Rosewood Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90066.
Similar Homes
Listings with similar prices to 3794 Rosewood Avenue