$1,995,000
5930 Willoughby Avenue, Los Angeles CA 90038
Multi-Family (5 Units)
Property type
82 days
On market
$508
Price per sqft
N/A
Garage
1931
Year built
6,497 sqft
Lot size
Home highlights
Open Houses
Overview
Charming 5-Unit TURN-KEY CASH FLOW (6.7% CAP RATE) & HIGH-END RENOVATIONS Multifamily Investment in Prime Hollywood Location offering benefits from 3.75% interest-only assumable financing fixed through December 2028. Front structure is a Spanish style 2-story 4 plex that consists of all 1bd1ba casitas. The rear structure is a detached Craftsman style 2-story 3bd3ba home. There...
Listing provided by: Casundra Renteria DRE #01989313 310-497-2791, Whiz Realty, Inc
Listing updated: Apr 30, 2026 at 04:52am.
Last checked: Jun 4, 2026 at 04:31pm
Source: CRMLS #26664243
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,495 | $2,495 | $2,495 | Unfurnished |
| 1 | 1 | 1 | — | $2,495 | $2,495 | $2,495 | Unfurnished |
| 1 | 1 | 1 | — | $2,495 | $2,495 | $2,495 | Unfurnished |
| 1 | 1 | 1 | — | $2,495 | $2,495 | $2,495 | Unfurnished |
| 1 | 3 | 3 | — | $4,795 | $0 | $4,795 | Unfurnished |
# of Buildings: 2
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Refrigerator: 5
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
137.8x
List Price / Annual Gross Rent
Cap Rate
6.3%
NOI / List Price
Vacancy Allowance Rate: 3%
Net Operating Income: $10,470
Annual Operating Expenses
Gardener: $50
Insurance: $398
Maintenance: $200
New Taxes: $2,078
Water / Sewer: $250
Interior
Cooling: Central Air
Heating: Central
Appliances: Microwave, Refrigerator
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Garage: Detached
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5534030008
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 5930 Willoughby Avenue, Los Angeles, CA 90038. 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 5930 Willoughby Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90038.
Similar Homes
Listings with similar prices to 5930 Willoughby Avenue