$6,150,000
4938 Rosewood Avenue, Los Angeles CA 90004
Multi-Family (16 Units)
Property type
78 days
On market
$377
Price per sqft
N/A
Garage
1962
Year built
14,516 sqft
Lot size
Open Houses
Overview
We are pleased to present The Alex, a 16-unit multifamily investment opportunity located at 4938 Rosewood Ave in the Larchmont neighborhood of Los Angeles, just south of Melrose Avenue between North Wilton Place and Western Avenue. The property features an ideal unit mix of four one-bedroom units(761765 SF), ten two-bedroom units (9651,075 SF), and two three-bedroom units...
Listing provided by: Neema Ahadian DRE #01346750 310-909-5444, Marcus & Millichap
Listing updated: Mar 27, 2026 at 07:21am.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #26667211
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 1 | 1 | — | $2,489 | $9,957 | $10,800 | Unfurnished |
| 10 | 2 | 2 | — | $3,097 | $30,972 | $34,000 | Unfurnished |
| 2 | 3 | 2 | — | $3,597 | $7,194 | $7,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 16
Financial Snapshot
Gross Rent Multiplier
10.1x
List Price / Annual Gross Rent
Cap Rate
6.3%
NOI / List Price
Net Operating Income: $387,423
Interior
Cooling: None
Heating: None
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Gated, Community Structure
Parking Total: 30
Lot Information
Land Lease: No
Parcel #: 5522020025
Zoning: LAR3
Lot Size Dimensions: 100x145
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 4938 Rosewood Avenue, Los Angeles, CA 90004. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$4,920,000
Total Interest
$6,275,189
Total Payment
$11,195,189
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$37,654
per month
Property History for 4938 Rosewood Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90004.
Similar Homes
Listings with similar prices to 4938 Rosewood Avenue