$2,500,000
4320 Russell Avenue, Los Angeles CA 90027
Multi-Family (8 Units)
Property type
65 days
On market
$414
Price per sqft
N/A
Garage
1964
Year built
6,769 sqft
Lot size
Open Houses
Overview
A rarity in the prime Los Feliz rental market! A well maintained and highly sought after location offering 8 units: 5- 1 Br- 1 ba, 2- 2-br-2-ba and 1 2-br-1ba. Parking for 8 spaces. Community Laundry room, Tenants pay Gas & Electric. Close to shopping, restaurants and all the Hillhurst and Vermont Village have to offer.
Listing provided by: Daniel R. Ortega DRE #00902719 323-839-3936, Sotheby's International Realty, Allen Levoff DRE #00593762 323-671-2313, Sotheby's International Realty
Listing updated: Apr 9, 2026 at 07:18am.
Last checked: Jun 4, 2026 at 11:01pm
Source: CRMLS #26671301
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,406 | $1,406 | $2,100 | Unfurnished |
| 2 | 1 | 1 | — | $1,765 | $1,765 | $2,100 | Unfurnished |
| 3 | 2 | 2 | — | $2,564 | $2,564 | $2,600 | Unfurnished |
| 4 | 2 | 2 | — | $2,197 | $2,197 | $2,600 | Unfurnished |
| 5 | 1 | 1 | — | $1,403 | $1,403 | $2,100 | Unfurnished |
| 6 | 2 | 1 | — | $2,395 | $2,395 | $2,600 | Unfurnished |
| 7 | 1 | 1 | — | $2,150 | $2,150 | $2,150 | Unfurnished |
| 8 | 1 | 1 | — | $2,184 | $2,184 | $2,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Carpet: 8
Refrigerator: 8
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
13.0x
List Price / Annual Gross Rent
Cap Rate
6.73%
NOI / List Price
Net Operating Income: $168,163
Interior
Flooring: Carpet
Heating: Wall Furnace
Appliances: Refrigerator, Dryer, Washer
Laundry: Laundry Room, Dryer Included, Washer Included
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Composition
Common Walls: One Common Wall
Direction Faces: North
Pool: None
Spa: None
Sewer: Other
View: Hills
Other Structures: Sheds
Garage and Parking
Parking: Assigned, Carport, Driveway
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5591024009
Zoning: LAR2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 4320 Russell Avenue, Los Angeles, CA 90027. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,000,000
Total Interest
$2,550,890
Total Payment
$4,550,890
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$15,396
per month
Property History for 4320 Russell Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90027.
Similar Homes
Listings with similar prices to 4320 Russell Avenue