$3,150,000
-$150,000401 Witmer Street, Los Angeles CA 90017
Multi-Family (20 Units)
Property type
52 days
On market
$359
Price per sqft
N/A
Garage
1924
Year built
6,020 sqft
Lot size
Open Houses
Overview
We are proud to present 401 Witmer St, a 20-unit multifamily community located in the North West Lake neighborhood of Los Angeles, offered at a 8.71 GRM and a 6.59% CAP on actual rents, with upside potential to achieve an 8.55 GRM and an 6.80% CAP with market rents. The property is comprised of one, two-story building consisting of a total of 8,776 rentable square feet. Built...
Listing provided by: Casey Lins DRE #01902650 714-333-6768, Kidder Mathews of California, Inc., Vincent Cook DRE #02012324 213-225-7222, Kidder Mathews of California, Inc
Listing updated: May 26, 2026 at 05:02pm.
Last checked: Jun 4, 2026 at 08:01pm
Source: CRMLS #26719947
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 14 | 0 | 1 | — | $1,357 | $1,357 | $1,400 | Unfurnished |
| 6 | 1 | 1 | — | $1,857 | $1,857 | $1,850 | Unfurnished |
# of Buildings: 1
# of Units Total: 20
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
8.7x
List Price / Annual Gross Rent
Cap Rate
6.59%
NOI / List Price
Net Operating Income: $207,740
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5153026018
Additional Parcels: No
Zoning: LAR3
Lot Size Dimensions: 50x120
Lot Dimensions Source: Assessor
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 401 Witmer Street, Los Angeles, CA 90017. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,520,000
Total Interest
$3,214,121
Total Payment
$5,734,121
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,359
per month
Property History for 401 Witmer Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90017.
Similar Homes
Listings with similar prices to 401 Witmer Street