$1,995,000
1118 Elden Avenue, Los Angeles CA 90006
Multi-Family (5 Units)
Property type
94 days
On market
$408
Price per sqft
N/A
Garage
1913
Year built
8,404 sqft
Lot size
Home highlights
Open Houses
Overview
Completely remodeled and uniquely designed 5 units Apartment property ideally located between Koreatown and Downtown Los Angeles. The newly improved rear parking lot is spacious and well- maintained, offering ample and convenient 9 parking. In addition, the lot size of this property is significantly larger compared to other typical 5-unit buildings, providing added value and...
Listing provided by: Jennifer Chung DRE #01380952 213-453-0434, Bee Investment, Inc.
Listing updated: Mar 27, 2026 at 06:43pm.
Last checked: Jun 5, 2026 at 01:01am
Source: CRMLS #26659367
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $2,433 | $2,433 | $2,700 | Unfurnished |
| 2 | 2 | 2 | — | $2,541 | $2,541 | $2,700 | Unfurnished |
| 3 | 2 | 2 | — | $2,900 | $2,900 | $3,000 | Unfurnished |
| 4 | 2 | 2 | — | $2,548 | $2,548 | $2,700 | Unfurnished |
| 5 | 0 | 1 | — | $1,572 | $1,572 | $2,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Dishwasher: 5
Disposal: 5
Financial Snapshot
Gross Rent Multiplier
13.5x
List Price / Annual Gross Rent
Cap Rate
5.3%
NOI / List Price
Net Operating Income: $103,000
Interior
Flooring: Laminate, Wood
Heating: Wall Furnace
Appliances: Dishwasher, Disposal, Gas Oven
Exterior
Stories Total: 2
Levels: Two
Exterior: Brick Driveway
Direction Faces: West
Garage and Parking
Parking Total: 9
Lot Information
Land Lease: No
Parcel #: 5076012003
Additional Parcels: No
Zoning: LAR4
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1118 Elden Avenue, Los Angeles, CA 90006. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,596,000
Total Interest
$2,035,610
Total Payment
$3,631,610
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,316
per month
Property History for 1118 Elden Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90006.
Similar Homes
Listings with similar prices to 1118 Elden Avenue