$1,295,000
-$100,0001803 MARYLAND Street, Los Angeles CA 90057
Multi-Family (4 Units)
Property type
60 days
On market
$317
Price per sqft
4 cars
Garage
1936
Year built
6,041 sqft
Lot size
Home highlights
Open Houses
Overview
Seller financing available! Excellent opportunity for an owner-user, investor, or developer near MacArthur Park and Downtown LA! This well-maintained property offers updated units featuring German laminate wood flooring, Italian tile, granite kitchen countertops, formal dining rooms, and spacious bedrooms with walk-in closets. Each unit includes mini-split AC systems and...
Listing provided by: Emory Donelson DRE #01709558 310-801-4023, Estate Properties
Listing updated: May 1, 2026 at 05:13pm.
Last checked: Jun 4, 2026 at 03:30pm
Source: CRMLS #26673871
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,300 | $2,450 | $2,650 | Unfurnished |
| 1 | 2 | 1 | 1 | $2,300 | $2,150 | $2,650 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,760 | $1,850 | $2,000 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,760 | $1,670 | $2,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Ranges: 4
Rent Control: Yes
Units Leased: 4
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
13.3x
List Price / Annual Gross Rent
Cap Rate
7.5%
NOI / List Price
Net Operating Income: $72,460
Annual Operating Expenses
Gardener: $1,080
Insurance: $4,500
New Taxes: $14,000
Water / Sewer: $5,400
Interior
Interior Features: Ceiling Fans
Room Type: Living Room
Flooring: Laminate, Tile
Heating: Wall Furnace
Appliances: Gas Range
Fireplace: Decorative
Laundry: Inside
Entry Location: Ground Level W, Steps
Exterior
Property Attached: No
Stories Total: 2
Levels: Multi Split
Roof: Composition, Shingle
Window Features: Double Pane Windows
Construction Materials: Stucco
Property Condition: Updated Remodeled
Common Walls: No Common Walls
Direction Faces: South
Security Features: Gated Community
Pool: None
Spa: None
Sewer: Other
View: City Lights
Patio and Porch Features: Concrete
Garage and Parking
Parking: Driveway
Garage Spaces: 4
Uncovered Spaces: 4
Carport Spaces: 0
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5154023016
Zoning: LAR4
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 1803 MARYLAND Street, Los Angeles, CA 90057. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,036,000
Total Interest
$1,321,361
Total Payment
$2,357,361
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,047
per month
Property History for 1803 MARYLAND Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90057.
Similar Homes
Listings with similar prices to 1803 MARYLAND Street