Trimark Realty
903 N Edgemont Street primary photo
Active·Multi-Family (22 Units)

$2,400,000

$24,000 cashbackReceive up to $24,000 cashback.Learn more

903 N Edgemont Street, Los Angeles CA 90029

22 beds0 baths5,730 sqft

Multi-Family (22 Units)

Property type

42 days

On market

$419

Price per sqft

1 car

Garage

1920

Year built

6,304 sqft

Lot size

Open Houses

Loading upcoming open house times...

Overview

AMAZING INVESTMENT - MONEY MAKER! Truly a Unique Opportunity! City Approved, Boarding House is being offered for sale for the FIRST TIME in Decades! With 22 bedrooms, 8 bathrooms, 2 kitchens and several parking spaces, this is a RARE Opportunity. Located IDEALLY near East Hollywood, this 1920's Pre-Depression Home is in High Demand. This has Development Potential!!! All...

Listing provided by: Jonathan Jay DRE #01979786 323-660-3600, Bruce Jay Associates

Listing updated: May 13, 2026 at 08:03pm.

Last checked: Jun 4, 2026 at 06:00am

Source: CRMLS #26789431

Multi-family Analysis

Unit Information

UnitsBedsBathsGarageActual RentTotal RentPro FormaFurnished?
2210$1,000$15,500$22,000Unfurnished
  • # of Buildings: 1

  • # of Units Total: 22

Financial Snapshot

Gross Rent Multiplier

12.9x

List Price / Annual Gross Rent

Cap Rate

5%

NOI / List Price

  • Net Operating Income: $171,000

Exterior

  • Architectural Style: Contemporary

  • Stories Total: 0

  • Levels: Two

  • Roof: Composition

  • Direction Faces: West

  • Lot Features: Front Yard

Garage and Parking

  • Parking: Carport

  • Garage Spaces: 1

  • Uncovered Spaces: 1

  • Parking Total: 2

Lot Information

  • Land Lease: No

  • Parcel #: 5538013018

  • Zoning: LARD2

Community

  • HOA: No

  • Senior Community: No

Nearby Schools

Nearby schools around the 903 N Edgemont Street, Los Angeles, CA 90029. Contact the school or district directly to verify enrollment eligibility.

Payment Calculator

Total Principal

$1,920,000

Total Interest

$2,448,854

Total Payment

$4,368,854

Payoff Date

Jun 2056

$
$
%
%
$
%
$
%
$
$
%

PMI is disabled automatically when your down payment is 20% or more.

Est. Payment

$14,786

per month

Principal
$1,736
Interest
$10,400
Property Tax
$2,500
Home Insurance
$150
PMI
$0
HOA
$0

Property History for 903 N Edgemont Street

Loading property history...

Los Angeles Market Snapshot

Market stats compare this property with recent MLS activity for similar property types in 90029.

Similar Homes

Listings with similar prices to 903 N Edgemont Street

Similar Sold Homes