$699,000
+$10,0005964 S Figueroa Street, Los Angeles CA 90003
Multi-Family (3 Units)
Property type
91 days
On market
$312
Price per sqft
N/A
Garage
1901
Year built
4,228 sqft
Lot size
Home highlights
Open Houses
Overview
NOW with the opportunity of one vacancy for owner occupancy!!!! This great deal with a CAP rate of over 6.2% consists of 3 beautiful units with 6 bedrooms, single level, one totally remodeled, 2 with handicapped ramp, convenient useful back yard, low cost, occupied with good tenants, close to Downtown LA, coliseum, USC, Staple Center, transportations. Drive by and submit...
Listing provided by: Ifrah Khoubian DRE #01961974 310-717-9111, Exclusive Realty Inc
Listing updated: Jun 2, 2026 at 08:42am.
Last checked: Jun 5, 2026 at 10:31pm
Source: CRMLS #26659865
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,288 | $2,288 | $2,357 | Unfurnished |
| 2 | 2 | 1 | — | $1,456 | $1,456 | $1,500 | Unfurnished |
| 3 | 2 | 1 | — | $1,081 | $1,081 | $1,113 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Dishwasher: 3
Disposal: 3
Refrigerator: 3
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
6.22%
NOI / List Price
Net Operating Income: $42,894
Interior
Interior Features: Ceiling Fans
Heating: Natural Gas, Wall Furnace
Appliances: Dishwasher, Disposal, Microwave, Refrigerator
Exterior
Stories Total: 0
Levels: One
Security Features: Fire Detection System, Security Gate, Gated Community, Smoke Detectors, Window Bars
Garage and Parking
Parking: Driveway
Uncovered Spaces: 3
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 6004038019
Zoning: LAC2
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 5964 S Figueroa Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$559,200
Total Interest
$713,229
Total Payment
$1,272,429
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,413
per month
Property History for 5964 S Figueroa Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 5964 S Figueroa Street