$1,700,000
1147 S Swall Drive, Los Angeles CA 90035
Multi-Family (3 Units)
Property type
35 days
On market
$926
Price per sqft
N/A
Garage
1950
Year built
7,487 sqft
Lot size
Open Houses
Overview
114751 South Swall Drive, a three-unit value-add multifamily opportunity located in the highly desirable Pico-Robertson neighborhood. Offered for sale for the first time in over 50+ years, the property has been family owned and operated and remains largely in classic condition, presenting a true value-add opportunity. A new owner can unlock meaningful upside through upgrades...
Listing provided by: Elliot Hassan DRE #01481211 310-488-7226, NorthMarq Realty Services, Inc.
Listing updated: May 9, 2026 at 07:19am.
Last checked: Jun 5, 2026 at 02:30pm
Source: CRMLS #26828263
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 1 | 1 | — | $1,680 | $5,040 | $6,900 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Financial Snapshot
Gross Rent Multiplier
28.1x
List Price / Annual Gross Rent
Cap Rate
2.88%
NOI / List Price
Net Operating Income: $48,945
Interior
Heating: Wall Furnace
Exterior
Stories Total: 0
Levels: One
Garage and Parking
Parking: Detached Carport
Garage: Detached
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 4332011038
Zoning: LAR2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1147 S Swall Drive, Los Angeles, CA 90035. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,360,000
Total Interest
$1,734,605
Total Payment
$3,094,605
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,517
per month
Property History for 1147 S Swall Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90035.
Similar Homes
Listings with similar prices to 1147 S Swall Drive