$1,395,000
-$200,0001120 Logan Street, Los Angeles CA 90026
Multi-Family (8 Units)
Property type
78 days
On market
$284
Price per sqft
N/A
Garage
1962
Year built
6,269 sqft
Lot size
Open Houses
Overview
Situated less than 250 feet from Echo Park Lake, the property offers tenants convenient access to the park, Silver Lake, Sunset Junction, and all of the trendy boutiques, bars, and eateries that have gained recognition in recent years along this stretch of Sunset Boulevard. The Walk Score of 97 is a testament to how accessible these nearby amenities are, as the property earned...
Listing provided by: Roderick 'Rick' Raymundo DRE #01357019 213-943-1855, Marcus & Millichap
Listing updated: May 4, 2026 at 10:14pm.
Last checked: Jun 4, 2026 at 02:01pm
Source: CRMLS #26667081
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 1 | 1 | — | $1,362 | $8,172 | $13,770 | Unfurnished |
| 2 | 2 | 2 | — | $764 | $1,529 | $5,390 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
4.26%
NOI / List Price
Net Operating Income: $59,397
Interior
Interior Features: Ceiling Fans
Exterior
Stories Total: 2
Levels: Multi Split
Garage and Parking
Parking: Assigned
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5404018022
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1120 Logan Street, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,116,000
Total Interest
$1,423,396
Total Payment
$2,539,396
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,657
per month
Property History for 1120 Logan Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 1120 Logan Street