$1,750,000
3911 Verdugo Road, Los Angeles CA 90065
Multi-Family (4 Units)
Property type
28 days
On market
$442
Price per sqft
8 cars
Garage
1995
Year built
8,051 sqft
Lot size
Home highlights
Open Houses
Overview
We are proud to offer 3911 Verdugo Road, a select multifamily investment located in the Glassell Park neighborhood of Northeast Los Angeles. This distinctive property, built in 1995, features a collection of four units: three 3-bedroom/2-bathroom and one 3-bedroom/2.75-bathroom residences, each approximately 990 square feet. Sitting on a substantial 8,051 square foot lot, the...
Listing provided by: Sevak Keshishian DRE #01887505 818-212-2694, Marcus & Millichap
Listing updated: May 16, 2026 at 07:20am.
Last checked: Jun 4, 2026 at 02:00am
Source: CRMLS #26831551
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 2 | $2,305 | $2,305 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 2 | $3,000 | $3,000 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 2 | $2,200 | $3,000 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 2 | $2,200 | $3,000 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Dishwasher: 4
Disposal: 4
Rent Control: No
Units Leased: 4
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
15.0x
List Price / Annual Gross Rent
Cap Rate
4.68%
NOI / List Price
Vacancy Allowance: $3,494
Vacancy Allowance Rate: 3%
Net Operating Income: $81,854
Interior
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Disposal
Laundry: In Garage
Exterior
Stories Total: 0
Levels: Two
Pool: None
Spa: None
Garage and Parking
Parking: Uncovered
Garage Spaces: 8
Uncovered Spaces: 3
Parking Total: 11
Lot Information
Land Lease: No
Parcel #: 5459014019
Zoning: LAC1
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3911 Verdugo Road, Los Angeles, CA 90065. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,400,000
Total Interest
$1,785,623
Total Payment
$3,185,623
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,822
per month
Property History for 3911 Verdugo Road
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90065.
Similar Homes
Listings with similar prices to 3911 Verdugo Road