$1,699,000
-$50,0002822 S La Salle Avenue, Los Angeles CA 90018
Multi-Family (4 Units)
Property type
71 days
On market
$393
Price per sqft
N/A
Garage
1913
Year built
6,317 sqft
Lot size
Open Houses
Overview
2822-2824 S. La Salle Ave presents a rare opportunity to acquire a fully occupied, income-producing four-unit property in a centrally located South Los Angeles neighborhood near USC, Exposition Park, Downtown LA, and major transit corridors. Currently operating at 100% occupancy, the property offers strong in-place income of approximately $8,500 per month and an estimated NOI...
Listing provided by: Scott Goshorn DRE #01964409 310-696-9046, Rodeo Realty
Listing updated: Jun 4, 2026 at 10:28pm.
Last checked: Jun 4, 2026 at 11:00pm
Source: CRMLS #26665641
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,688 | $1,688 | $2,700 | Unfurnished |
| 1 | 3 | 2 | — | $1,844 | $1,844 | $3,000 | Unfurnished |
| 1 | 3 | 2 | — | $2,780 | $2,780 | $3,000 | Unfurnished |
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
17.2x
List Price / Annual Gross Rent
Cap Rate
5.7%
NOI / List Price
Net Operating Income: $96,832
Interior
Cooling: None
Heating: Wall Furnace
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Direction Faces: West
Pool: None
Garage and Parking
Parking: None
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5053021011
Zoning: LAR1
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2822 S La Salle Avenue, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,359,200
Total Interest
$1,733,585
Total Payment
$3,092,785
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,511
per month
Property History for 2822 S La Salle Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 2822 S La Salle Avenue