$815,000
-$30,000515 E 21st Street, Los Angeles CA 90011
Multi-Family (3 Units)
Property type
78 days
On market
$378
Price per sqft
N/A
Garage
1913
Year built
6,357 sqft
Lot size
Open Houses
Overview
This rare 3-unit apartment community offers a unique investment opportunity featuring three separate structures on a single lot, providing enhanced privacy, flexibility, and strong tenant appeal. Strategically located just minutes from Downtown Los Angeles, the property benefits from proximity to major employment centers, entertainment venues, and top educational institutions,...
Listing provided by: Sean Namigohar DRE #01949705 310-909-2393, Lyon Stahl Investment Real Estate, Inc.
Listing updated: May 20, 2026 at 07:43pm.
Last checked: Jun 3, 2026 at 07:01pm
Source: CRMLS #26666433
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,012 | $1,012 | $1,950 | Unfurnished |
| 1 | 1 | 1 | — | $2,135 | $2,135 | $2,220 | Unfurnished |
| 1 | 3 | 2 | — | $3,192 | $3,195 | $3,200 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Financial Snapshot
Gross Rent Multiplier
10.6x
List Price / Annual Gross Rent
Cap Rate
6.6%
NOI / List Price
Net Operating Income: $53,766
Interior
Heating: None
Exterior
Stories Total: 0
Levels: One
Garage and Parking
Parking: Driveway
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 5127017004
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 515 E 21st Street, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$652,000
Total Interest
$831,590
Total Payment
$1,483,590
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,120
per month
Property History for 515 E 21st Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 515 E 21st Street