$8,500,000
2623 Ellendale Place, Los Angeles CA 90007
Multi-Family (20 Units)
Property type
7 days
On market
$497
Price per sqft
20 cars
Garage
1931
Year built
21,402 sqft
Lot size
Home highlights
Open Houses
Overview
Located in the Historic North University District, Trojandale is a landmark 20-unit estate that blends timeless Spanish-Hacienda architecture with modern luxury upgrades. Originally built in the 1920s and thoughtfully re-conditioned, the property preserves its historic charm while offering residents an elevated living experience centered around a beautifully landscaped...
Listing provided by: Michael R. Fukushima DRE #01380445 818-321-6490, Keller Williams Los Angeles, Stephen F. Watson DRE #01187813 213-446-3636, Keller Williams Los Angeles
Listing updated: Jun 3, 2026 at 07:19am.
Last checked: Jun 3, 2026 at 08:00am
Source: CRMLS #26838901
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 2 | 2 | 1 | $2,978 | $22,350 | $4,550 | Unfurnished |
| 12 | 1 | 1 | 1 | $2,267 | $27,200 | $3,450 | Unfurnished |
# of Buildings: 1
# of Units Total: 20
Dishwasher: 20
Refrigerator: 20
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
13.7x
List Price / Annual Gross Rent
Cap Rate
4.6%
NOI / List Price
Net Operating Income: $390,643
Interior
Cooling: None
Heating: None
Appliances: Dishwasher, Refrigerator
Laundry: Laundry Room
Exterior
Architectural Style: Spanish
Stories Total: 2
Levels: Two
Security Features: Gated Community
Pool: None
Garage and Parking
Garage Spaces: 20
Parking Total: 20
Lot Information
Land Lease: No
Parcel #: 5055006008
Zoning: LAR3
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 2623 Ellendale Place, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$6,800,000
Total Interest
$8,673,025
Total Payment
$15,473,025
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$51,985
per month
Property History for 2623 Ellendale Place
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 2623 Ellendale Place