$3,600,000
3209 Descanso Drive, Los Angeles CA 90026
Multi-Family (17 Units)
Property type
71 days
On market
$341
Price per sqft
N/A
Garage
1928
Year built
5,499 sqft
Lot size
Open Houses
Overview
We are pleased to present 3209 Descanso Drive, a 17-unit apartment community located in the Silver Lake neighborhood of Los Angeles, located on the corner of Descanso Dr and Larissa Dr, just off of Sunset Blvd. Ownership has completed recent common area capital improvements such as new entrance stairs, exterior paint, new fence, new access control video intercom system and...
Listing provided by: Neema Ahadian DRE #01346750 310-909-5444, Marcus & Millichap
Listing updated: Apr 3, 2026 at 07:18am.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #26670235
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 9 | 0 | 1 | — | $1,666 | $179,880 | $210,600 | Unfurnished |
| 7 | 1 | 1 | — | $1,694 | $142,284 | $189,000 | Unfurnished |
| 1 | 2 | 2 | — | $3,200 | $38,400 | $38,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 17
Financial Snapshot
Gross Rent Multiplier
9.7x
List Price / Annual Gross Rent
Cap Rate
6.49%
NOI / List Price
Net Operating Income: $233,729
Interior
Cooling: None
Heating: None
Exterior
Stories Total: 0
Levels: Multi Split
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5426007001
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3209 Descanso Drive, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,880,000
Total Interest
$3,673,281
Total Payment
$6,553,281
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$22,104
per month
Property History for 3209 Descanso Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 3209 Descanso Drive