$5,995,000
1933 Magnolia Avenue, Los Angeles CA 90007
Multi-Family (6 Units)
Property type
79 days
On market
$372
Price per sqft
N/A
Garage
2025
Year built
8,532 sqft
Lot size
Home highlights
Open Houses
Overview
This exceptional and versatile property comprises six modern townhomes, each ranging from 2,098 to 3,482 square feet, for a total of 49 bedrooms, 49 full bathrooms, and 2 half bathrooms. Designed for communal living and working, every townhouse includes a top-floor kitchenette, open-concept kitchen and living areas, ensuite bedrooms with ample storage, and two sets of washers...
Listing provided by: Yohann Bensimon DRE #01966630 310-923-1550, Keller Williams Hollywood Hills
Listing updated: Mar 26, 2026 at 07:17am.
Last checked: Jun 5, 2026 at 01:01am
Source: CRMLS #26665849
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 10 | 10 | — | $9,500 | $9,500 | $9,500 | Unfurnished |
| 2 | 7 | 7 | — | $7,000 | $7,000 | $7,000 | Unfurnished |
| 3 | 6 | 6 | — | $6,000 | $6,000 | $6,000 | Unfurnished |
| 4 | 6 | 6 | — | $6,000 | $6,000 | $6,000 | Unfurnished |
| 5 | 10 | 10 | — | $10,000 | $10,000 | $10,000 | Unfurnished |
| 6 | 10 | 10 | — | $10,000 | $10,000 | $10,000 | Unfurnished |
# of Buildings: 3
# of Units Total: 6
Dishwasher: 6
Refrigerator: 6
Units Leased: 6
Tenant Pays: Electricity, Gas, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
10.3x
List Price / Annual Gross Rent
Cap Rate
7.64%
NOI / List Price
Net Operating Income: $457,763
Interior
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Microwave, Refrigerator, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Architectural Style: Modern
Stories Total: 4
Levels: Multi Split
Security Features: Carbon Monoxide Detectors, Fire Sprinkler System, Gated Community, Smoke Detectors
Sewer: Other
Garage and Parking
Parking: Assigned
Uncovered Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5056026006
Zoning: LARD1.5
Lot Size Dimensions: 40x153
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 1933 Magnolia Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$4,796,000
Total Interest
$6,117,034
Total Payment
$10,913,034
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$36,709
per month
Property History for 1933 Magnolia Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 1933 Magnolia Avenue