$2,398,000
1114 S Sherbourne Drive, Los Angeles CA 90035
Multi-Family (7 Units)
Property type
25 days
On market
$382
Price per sqft
N/A
Garage
1955
Year built
6,400 sqft
Lot size
Open Houses
Overview
Located in a prime central Los Angeles rental corridor, this attractive 7-unit multifamily property presents a compelling investment opportunity in the highly desirable Pico-Robertson / Beverly Grove adjacent area. Positioned just south of Olympic Boulevard, the asset benefits from consistent tenant demand, excellent accessibility, and strong long-term growth potential in one...
Listing provided by: Richard Schulman DRE #01427211 818-577-0476, KW Westside Estates
Listing updated: May 26, 2026 at 04:33pm.
Last checked: Jun 2, 2026 at 07:30am
Source: CRMLS #26831037
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,540 | $1,540 | $2,550 | Unfurnished |
| 1 | 1 | 1 | — | $1,205 | $1,205 | $2,550 | Unfurnished |
| 1 | 2 | 2 | — | $2,650 | $2,650 | $3,200 | Unfurnished |
| 1 | 2 | 2 | — | $3,068 | $3,068 | $3,200 | Unfurnished |
| 1 | 1 | 1 | — | $2,395 | $2,395 | $2,550 | Unfurnished |
| 1 | 1 | 1 | — | $2,395 | $2,395 | $2,550 | Unfurnished |
| 1 | 2 | 2 | — | $2,030 | $2,030 | $3,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Refrigerator: 7
Financial Snapshot
Cap Rate
5.02%
NOI / List Price
Net Operating Income: $120,461
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Parking: Carport
Uncovered Spaces: 6
Parking Total: 10
Lot Information
Land Lease: No
Parcel #: 4332023003
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1114 S Sherbourne Drive, Los Angeles, CA 90035. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,918,400
Total Interest
$2,446,813
Total Payment
$4,365,213
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,774
per month
Property History for 1114 S Sherbourne 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 1114 S Sherbourne Drive