$1,400,000
3209 Andrita Street, Los Angeles CA 90065
Multi-Family (5 Units)
Property type
94 days
On market
$367
Price per sqft
N/A
Garage
1959
Year built
9,599 sqft
Lot size
Open Houses
Overview
Compass is pleased to present the opportunity to acquire a five-unit property in the highly desirable neighborhood of Glassell Park. Situated on a generous 9,599-square-foot lot, this property offers both immediate income and significant upside potential.The property consists of two separate buildings. The front building features four two-bedroom, one-bathroom units, while the...
Listing provided by: Bo Hyeok Kim DRE #01968218 213-588-3629, Compass
Listing updated: Jun 1, 2026 at 05:09pm.
Last checked: Jun 5, 2026 at 08:01am
Source: CRMLS #26658973
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,700 | $1,700 | $2,200 | Unfurnished |
| 2 | 2 | 1 | — | $1,050 | $1,050 | $2,200 | Unfurnished |
| 3 | 2 | 1 | — | $900 | $900 | $2,200 | Unfurnished |
| 4 | 2 | 1 | — | $890 | $890 | $2,200 | Unfurnished |
| 5 | 4 | 3 | — | $5,000 | $5,000 | $5,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 5
Financial Snapshot
Gross Rent Multiplier
122.0x
List Price / Annual Gross Rent
Cap Rate
5%
NOI / List Price
Net Operating Income: $69,977
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5458016033
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3209 Andrita Street, Los Angeles, CA 90065. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,120,000
Total Interest
$1,428,498
Total Payment
$2,548,498
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,687
per month
Property History for 3209 Andrita Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90065.
Similar Homes
Listings with similar prices to 3209 Andrita Street