$999,000
3939 W 28th Street, Los Angeles CA 90018
Multi-Family (4 Units)
Property type
72 days
On market
$312
Price per sqft
N/A
Garage
1922
Year built
8,545 sqft
Lot size
Open Houses
Overview
We are pleased to present 3939 W. 28th Street, a rare four-unit multifamily opportunity located in the highly desirable West Adams / Jefferson Park neighborhood of Los Angeles. This well-located asset sits on a large 8,542 square foot R3-zoned lot and offers significant upside through both rental repositioning and future redevelopment potential. The property consists of four...
Listing provided by: Benjamin J. Hsiang DRE #01438644 424-377-6001, Realty Investment Advisors, Inc., Alexander Metaxas DRE #01784652 626-313-4901, Realty Investment Advisors, Inc.
Listing updated: Apr 2, 2026 at 07:17am.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #26669289
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $900 | $900 | $2,100 | Unfurnished |
| 1 | 2 | 1 | — | $2,100 | $2,100 | $2,100 | Unfurnished |
| 1 | 2 | 1 | — | $700 | $700 | $2,100 | Unfurnished |
| 1 | 2 | 1 | — | $2,100 | $2,100 | $2,100 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Rent Control: Yes
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
4.04%
NOI / List Price
Net Operating Income: $40,325
Interior
Heating: Wall Furnace
Exterior
Stories Total: 2
Levels: Multi Split
Garage and Parking
Parking: Assigned
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5051015013
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3939 W 28th Street, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$799,200
Total Interest
$1,019,336
Total Payment
$1,818,536
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,242
per month
Property History for 3939 W 28th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 3939 W 28th Street