$999,000
-$51,0003910 Drysdale Avenue, Los Angeles CA 90032
Multi-Family (4 Units)
Property type
54 days
On market
$250
Price per sqft
N/A
Garage
1940
Year built
7,127 sqft
Lot size
Open Houses
Overview
$200,00 PRICE REDUCTION FOR QUICK SALE! *** Let your Tenants pay your mortgage! *** Excellent opportunity in El Sereno , North of Huntington Drive. Minutes away from Pasadena .Fully rehabbed vacant House plus 3 rental units in the back. The front house has a separate gated entrance , with no shared walls and a very large fenced front yard. Per Certificate of Occupancy the...
Listing provided by: Shawn Raoufpour DRE #01425538 310-346-4343, Gold Realty
Listing updated: Jun 4, 2026 at 07:55pm.
Last checked: Jun 4, 2026 at 08:30pm
Source: CRMLS #26663291
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $0 | $0 | $3,900 | Unfurnished |
| 1 | 2 | 1 | — | $835 | $835 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $404 | $404 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $1,999 | $1,999 | $2,450 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
999,000.0x
List Price / Annual Gross Rent
Cap Rate
0.0%
NOI / List Price
Net Operating Income: $1
Interior
Interior Features: Ceiling Fans
Heating: Natural Gas
Exterior
Stories Total: 0
Levels: One
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Garage and Parking
Parking: Covered
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5307011027
Zoning: LAR1
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3910 Drysdale Avenue, Los Angeles, CA 90032. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$799,200
Total Interest
$1,019,336
Total Payment
$1,818,536
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,242
per month
Property History for 3910 Drysdale Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90032.
Similar Homes
Listings with similar prices to 3910 Drysdale Avenue