$910,000
3109 S Catalina Street, Los Angeles CA 90007
Multi-Family
Property type
21 days
On market
$798
Price per sqft
N/A
Garage
1905
Year built
3,125 sqft
Lot size
Open Houses
Overview
We are pleased to present the opportunity to acquire 3109 S. Catalina Street, a fully renovated 5-bedroom + 4-bathroom student housing investment located in the highly coveted West of Campus neighborhood within the USC DPS Patrol Zone. Just blocks from the University of Southern California, the property sits in one of the strongest student housing rental markets in Los...
Listing provided by: Davis Saadian DRE #01921748 310-402-8958, Keller Williams Hollywood Hills
Listing updated: May 23, 2026 at 04:23pm.
Last checked: Jun 5, 2026 at 07:30am
Source: CRMLS #26834543
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 4 | — | $6,500 | $6,500 | $7,500 | Furnished |
# of Buildings: 1
# of Units Total: 1
Refrigerator: 1
Financial Snapshot
Gross Rent Multiplier
11.7x
List Price / Annual Gross Rent
Cap Rate
7%
NOI / List Price
Net Operating Income: $63,870
Interior
Appliances: Refrigerator, Dryer, Washer
Laundry: Inside, Dryer Included, Washer Included
Exterior
Architectural Style: Craftsman
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Gated
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 5040025010
Zoning: LAR2
Lot Size Dimensions: 25x125
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3109 S Catalina Street, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$728,000
Total Interest
$928,524
Total Payment
$1,656,524
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,699
per month
Property History for 3109 S Catalina Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 3109 S Catalina Street