$2,275,000
122 S Berendo Street, Los Angeles CA 90004
Multi-Family (10 Units)
Property type
86 days
On market
$434
Price per sqft
N/A
Garage
1948
Year built
8,671 sqft
Lot size
Open Houses
Overview
Situated south of Beverly Boulevard between Normandie Avenue and Vermont Avenue, the property benefits from a premier infill location characterized by strong rental demand, walkability, and convenient access to public transportation and neighborhood amenities. The property features a diverse unit mix consisting of a spacious fully renovated 3-bedroom/2-bath front house with a...
Listing provided by: Joshua Luchs DRE #01845545 818-867-9023, Kidder Mathews of California, Inc.
Listing updated: Mar 19, 2026 at 07:18am.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #26663271
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,804 | $3,804 | $3,950 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,500 | Unfurnished |
| 4 | 0 | 1 | — | $1,036 | $2,072 | $5,172 | Unfurnished |
| 4 | 0 | 1 | — | $1,079 | $4,317 | $6,600 | Unfurnished |
# of Buildings: 3
# of Units Total: 10
Refrigerator: 10
Financial Snapshot
Gross Rent Multiplier
11.6x
List Price / Annual Gross Rent
Cap Rate
5.43%
NOI / List Price
Vacancy Allowance: $5,685
Vacancy Allowance Rate: 3%
Net Operating Income: $123,465
Interior
Cooling: Wall Window Units
Heating: Natural Gas
Appliances: Refrigerator, Dryer
Laundry: Dryer Included
Exterior
Stories Total: 3
Levels: Multi Split
Garage and Parking
Parking: Electric Gate
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5518028019
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 122 S Berendo Street, Los Angeles, CA 90004. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,820,000
Total Interest
$2,321,310
Total Payment
$4,141,310
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,023
per month
Property History for 122 S Berendo Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90004.
Similar Homes
Listings with similar prices to 122 S Berendo Street