$4,999,000
10500 S Vermont Avenue, Los Angeles CA 90044
Multi-Family (19 Units)
Property type
31 days
On market
$463
Price per sqft
N/A
Garage
1964
Year built
10,061 sqft
Lot size
Open Houses
Overview
Exceptional 19-unit multifamily investment opportunity in Los Angeles featuring strong in-place income and significant long-term upside potential. Property consists of eighteen 1-bedroom/1-bathroom units and one studio unit with current average rents exceeding $1,800 per unit. Several renovated units feature updated kitchens, bathrooms, flooring, and modern finishes. The...
Listing provided by: Jocelyn Guardado DRE #02090648, Compass
Listing updated: May 13, 2026 at 07:18am.
Last checked: Jun 5, 2026 at 01:00pm
Source: CRMLS #26830237
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 18 | 1 | 1 | — | $1,805 | $32,490 | $32,490 | Unfurnished |
| 1 | 0 | 1 | — | $1,600 | $1,600 | $1,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 19
Refrigerator: 19
Financial Snapshot
Gross Rent Multiplier
146.6x
List Price / Annual Gross Rent
Cap Rate
5.94%
NOI / List Price
Net Operating Income: $296,800
Annual Operating Expenses
Electric: $3,500
Gardener: $2,400
Insurance: $12,000
Maintenance: $18,000
New Taxes: $42,000
Trash: $4,500
Water / Sewer: $14,000
Interior
Cooling: None
Appliances: Refrigerator, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Parking: Assigned
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 6061004033
Zoning: LAC2
Lot Size Dimensions: 100x100
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 10500 S Vermont Avenue, Los Angeles, CA 90044. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,999,200
Total Interest
$5,100,759
Total Payment
$9,099,959
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$30,635
per month
Property History for 10500 S Vermont Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90044.
Similar Homes
Listings with similar prices to 10500 S Vermont Avenue