$14,000,000
1432 E 25th Street, Los Angeles CA 90011
Multi-Family (55 Units)
Property type
73 days
On market
$537
Price per sqft
N/A
Garage
2026
Year built
10,506 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present 1432 E 25th St, a brand new construction multifamily opportunity situated on the southern doorstep of Downtown Los Angeles in the Central-Alameda neighborhood. Expected to deliver by end of Q2 2026, the building will consist of 55 units with an efficient mix of 6 studios and 49 one-bedroom units, purpose-built for the workforce renter. The asset is...
Listing provided by: Benjamin Lee DRE #02123715 347-579-3071, Lyon Stahl Investment Real Estate, Inc., Chi Zhang DRE #02086778 310-647-3456, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 1, 2026 at 07:39pm.
Last checked: Jun 5, 2026 at 10:30am
Source: CRMLS #26669149
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 49 | 1 | 1 | — | $2,289 | $0 | $112,161 | Unfurnished |
| 6 | 0 | 1 | — | $2,041 | $0 | $12,246 | Unfurnished |
# of Buildings: 1
# of Units Total: 55
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
9.4x
List Price / Annual Gross Rent
Cap Rate
8.15%
NOI / List Price
Net Operating Income: $1,140,562
Interior
Cooling: Central Air
Heating: Central
Exterior
Stories Total: 4
Levels: Multi Split
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5118009030
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1432 E 25th Street, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$11,200,000
Total Interest
$14,284,983
Total Payment
$25,484,983
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$85,525
per month
Property History for 1432 E 25th 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 1432 E 25th Street