$1,650,000
-$50,000461 N Vista Street, Los Angeles CA 90036
Multi-Family (3 Units)
Property type
74 days
On market
$401
Price per sqft
N/A
Garage
1937
Year built
6,105 sqft
Lot size
Open Houses
Overview
461 N Vista St, a charming three-unit apartment building located in the highly desirable Fairfax District of Los Angeles. Built in 1937, the property features (2) two-bedroom + one-bathroom units and (1) three-bedroom + two-bathroom unit, totaling4,112 square feet on a 6,103 square foot lot.Situated in the heart of the vibrant Fairfax District, 461 N Vista St offers residents...
Listing provided by: Michael Kamara DRE #02062158 310-525-5833, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Apr 26, 2026 at 07:33pm.
Last checked: Jun 4, 2026 at 06:01pm
Source: CRMLS #26668239
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 1 | — | $2,637 | $5,274 | $6,400 | Unfurnished |
| 1 | 3 | 2 | — | $3,910 | $3,910 | $4,250 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Financial Snapshot
Gross Rent Multiplier
15.0x
List Price / Annual Gross Rent
Cap Rate
4.4%
NOI / List Price
Net Operating Income: $72,546
Interior
Cooling: None
Heating: None
Exterior
Stories Total: 2
Levels: Multi Split
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5526032002
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 461 N Vista Street, Los Angeles, CA 90036. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,320,000
Total Interest
$1,683,587
Total Payment
$3,003,587
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,212
per month
Property History for 461 N Vista Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90036.
Similar Homes
Listings with similar prices to 461 N Vista Street