$1,995,000
410 Witmer Street, Los Angeles CA 90017
Multi-Family (20 Units)
Property type
31 days
On market
$249
Price per sqft
N/A
Garage
1928
Year built
9,072 sqft
Lot size
Home highlights
Open Houses
Overview
410 Witmer Street is a 20-unit, wood-frame building with a raised foundation and twelve (12) parking spots, located in a rapidly evolving submarket of Los Angeles, just west of Downtown Los Angeles. The offering represents a compelling value-add opportunity with strong in-place cash flow and significant rental upside, with a new roof and recently upgraded electrical that makes...
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 13, 2026 at 07:18am.
Last checked: Jun 4, 2026 at 06:30am
Source: CRMLS #26829839
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 20 | 0 | 1 | — | $1,065 | $1,065 | $1,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 20
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
7.6x
List Price / Annual Gross Rent
Cap Rate
6.55%
NOI / List Price
Net Operating Income: $130,732
Exterior
Stories Total: 2
Levels: Three Or More
Garage and Parking
Parking: Assigned, Driveway, Garage, Tandem
Uncovered Spaces: 12
Parking Total: 12
Lot Information
Land Lease: No
Parcel #: 5153025015
Additional Parcels: No
Zoning: LACW
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 410 Witmer Street, Los Angeles, CA 90017. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,596,000
Total Interest
$2,035,610
Total Payment
$3,631,610
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,316
per month
Property History for 410 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 410 Witmer Street