$1,675,000
522 W 82nd Street, Los Angeles CA 90044
Multi-Family (7 Units)
Property type
71 days
On market
$320
Price per sqft
N/A
Garage
2020
Year built
9,317 sqft
Lot size
Home highlights
Open Houses
Overview
Attention Savvy Investors: Immediate Cash Flow + EVEN MORE Value-Add Potential! 4 separate Buildings on huge R3 lot ( over 9300 sq ft ) with 6 Garages. This fully rehabbed multi-unit building in the heart of Los Angeles offers serious income potential with a pro forma 10.4 % CAP rate and 7.3 GRM!!!!! . Perfect for savvy investors seeking strong returns with minimal upfront...
Listing provided by: Nadia Fahimian DRE #01182648 310-922-2935, ZARA Equity Corp.
Listing updated: May 27, 2026 at 09:33pm.
Last checked: Jun 4, 2026 at 02:01pm
Source: CRMLS #26669427
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $3,700 | $44,400 | $3,811 | Unfurnished |
| 1 | 3 | 1 | — | $2,500 | $30,000 | $2,575 | Unfurnished |
| 1 | 3 | 1 | — | $0 | $0 | $2,887 | Unfurnished |
| 1 | 3 | 1 | — | $2,600 | $31,200 | $2,678 | Unfurnished |
| 1 | 2 | 1 | — | $1,850 | $22,200 | $1,905 | Unfurnished |
| 1 | 2 | 1 | — | $2,500 | $30,900 | $2,575 | Unfurnished |
| 1 | 1 | 1 | — | $1,550 | $18,600 | $1,596 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,100 | Unfurnished |
# of Buildings: 4
# of Units Total: 7
Disposal: 7
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
7.3x
List Price / Annual Gross Rent
Cap Rate
10.28%
NOI / List Price
Vacancy Allowance Rate: 5%
Net Operating Income: $172,125
Interior
Interior Features: Ceiling Fans
Heating: Natural Gas, Wall Furnace
Appliances: Disposal
Exterior
Stories Total: 2
Levels: One, Two
Garage and Parking
Parking: Assigned, Controlled Entrance, Covered, Door Single, Garage, Garage Door Opener
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 6032021018
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 522 W 82nd Street, Los Angeles, CA 90044. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,340,000
Total Interest
$1,709,096
Total Payment
$3,049,096
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,365
per month
Property History for 522 W 82nd Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90044.
Similar Homes
Listings with similar prices to 522 W 82nd Street