$1,250,000
2818 S Normandie Avenue, Los Angeles CA 90007
Multi-Family (2 Units)
Property type
37 days
On market
$460
Price per sqft
N/A
Garage
1906
Year built
6,621 sqft
Lot size
Open Houses
Overview
Welcome to 2818 S. Normandie Ave, a premier student housing investment and development opportunity located within the highly desirable DPS Patrol Zone, just moments from the University of Southern California (USC). This offering will be delivered with RTI (Ready-To-Issue) permits for two (2) stacked ADUs, each designed as 3-bedroom / 3-bathroom units of approximately 1,000 SF....
Listing provided by: Adam Shamooelian DRE #02116849 310-658-2668, Keller Williams Beverly Hills
Listing updated: Jun 4, 2026 at 06:04pm.
Last checked: Jun 4, 2026 at 06:30pm
Source: CRMLS #26827285
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 3 | — | $5,500 | $5,500 | $6,000 | Furnished |
| 1 | 3 | 1 | — | $3,550 | $3,550 | $3,600 | Furnished |
# of Buildings: 1
# of Units Total: 2
Financial Snapshot
Gross Rent Multiplier
11.4x
List Price / Annual Gross Rent
Cap Rate
7.02%
NOI / List Price
Net Operating Income: $87,754
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5054006011
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2818 S Normandie Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,000,000
Total Interest
$1,275,445
Total Payment
$2,275,445
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,773
per month
Property History for 2818 S Normandie 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 2818 S Normandie Avenue