$1,495,000
2619 Raymond Avenue, Los Angeles CA 90007
Multi-Family (3 Units)
Property type
42 days
On market
$248
Price per sqft
N/A
Garage
1909
Year built
8,780 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to the West Adams neighborhood where you can live, earn, and grow your investment. Priced at below $250 per building sq. ft. and a Cap Rate of 7.5%. Discover a rare West Adams offering: an expansive 6,031 sq. ft. (12 Beds and 5 Baths) 3-unit property on a sprawling 8,780 sq. ft lot. This is your chance to owner-occupy one turnkey unit while collecting rents from the...
Listing provided by: Roy Kwak DRE #01815269 213-388-5000, Sunnyside Group
Listing updated: May 2, 2026 at 07:19am.
Last checked: Jun 4, 2026 at 03:00pm
Source: CRMLS #26799928
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $0 | $0 | $5,000 | Unfurnished |
| 2 | 2 | 1 | — | $1,834 | $3,667 | $5,000 | Unfurnished |
| 1 | 5 | 1 | — | $753 | $3,763 | $4,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Dishwasher: 3
Ranges: 3
Refrigerator: 3
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
10.0x
List Price / Annual Gross Rent
Cap Rate
7.5%
NOI / List Price
Net Operating Income: $111,973
Annual Operating Expenses
Insurance: $4,500
Maintenance: $5,000
New Taxes: $18,688
Trash: $2,400
Water / Sewer: $6,600
Interior
Room Type: Entry Foyer
Flooring: Laminate, Tile, Wood
Cooling: None
Heating: None
Appliances: Dishwasher, Microwave, Oven, Range, Refrigerator, Range Hood, Dryer, Washer
Fireplace: None
Laundry: Laundry Closet, Dryer Included, Washer Included
Entry Location: Foyer
Exterior
Architectural Style: Craftsman
Property Attached: Yes
Stories Total: 2
Levels: Two
Foundation: Raised
Common Walls: One Common Wall
Direction Faces: East
Security Features: Carbon Monoxide Detectors, Gated Community, Smoke Detectors, Window Bars
Pool: None
Spa: None
Sewer: Other
View: City Lights
Patio and Porch Features: Front Porch
Garage and Parking
Parking: Assigned, Concrete, Gated
Uncovered Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5054010005
Zoning: LARD2
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 2619 Raymond Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,196,000
Total Interest
$1,525,432
Total Payment
$2,721,432
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,267
per month
Property History for 2619 Raymond Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 2619 Raymond Avenue