$799,000
535 W 54th Street, Los Angeles CA 90037
Multi-Family (3 Units)
Property type
22 days
On market
$375
Price per sqft
N/A
Garage
1923
Year built
5,462 sqft
Lot size
Open Houses
Overview
537 West 54th Street is a 3-unit apartment complex located just west of Figueroa and north of Slauson Avenue. It consists of 2 buildings totaling 2,128 square feet. The duplex in front has (2) 2 bedroom-2-bathroom apartments and the rear house is a 2-bedroom 1 bath. The current income is $1,274 for one of the front 2-bedroom units and the other is rented at $2,100. The...
Listing provided by: Jerome McAlpin DRE #00939725 310-437-4172, McAlpin & Company
Listing updated: May 22, 2026 at 07:23am.
Last checked: Jun 5, 2026 at 08:30am
Source: CRMLS #26832565
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 535 | 2 | 2 | — | $1,274 | $1,274 | $2,100 | Unfurnished |
| 535 | 2 | 1 | — | $1,352 | $1,352 | $2,100 | Unfurnished |
| 537 | 2 | 2 | — | $2,100 | $2,100 | $2,100 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Financial Snapshot
Gross Rent Multiplier
14.1x
List Price / Annual Gross Rent
Cap Rate
4.99%
NOI / List Price
Net Operating Income: $39,889
Interior
Cooling: None
Heating: Wall Furnace
Exterior
Architectural Style: Spanish
Stories Total: 0
Levels: One
Direction Faces: South
View: None
Garage and Parking
Parking: Uncovered
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5001025013
Zoning: LAR2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 535 W 54th Street, Los Angeles, CA 90037. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$639,200
Total Interest
$815,264
Total Payment
$1,454,464
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,022
per month
Property History for 535 W 54th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90037.
Similar Homes
Listings with similar prices to 535 W 54th Street