$28,950,000
4186 S Western Avenue, Los Angeles CA 90062
Multi-Family (118 Units)
Property type
3 days
On market
$536
Price per sqft
N/A
Garage
2026
Year built
10,313 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present 4186 S Western Ave, a brand new construction multifamily opportunity situated in South Los Angeles along the highly trafficked Western Avenue corridor between W Martin Luther King Jr Blvd and W Vernon Ave. The seven-story building consists of 118 units with an efficient mix of 6 singles, 110 one-bedroom units, and 2 two-bedroom units, purpose-built to...
Listing provided by: Benjamin Lee DRE #02123715 347-579-3071, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 2, 2026 at 11:23am.
Last checked: Jun 2, 2026 at 12:00pm
Source: CRMLS #26841461
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 1 | 1 | — | $2,041 | $12,246 | $12,246 | Unfurnished |
| 110 | 1 | 1 | — | $2,289 | $251,790 | $251,790 | Unfurnished |
| 2 | 3 | 2 | — | $3,668 | $7,336 | $7,336 | Unfurnished |
# of Buildings: 1
# of Units Total: 118
Dishwasher: 118
Refrigerator: 118
Financial Snapshot
Gross Rent Multiplier
8.9x
List Price / Annual Gross Rent
Cap Rate
8.46%
NOI / List Price
Vacancy Allowance Rate: 5%
Net Operating Income: $2,450,434
Interior
Cooling: Wall Window Units
Heating: Natural Gas
Appliances: Dishwasher, Microwave, Refrigerator
Exterior
Stories Total: 7
Levels: Three Or More
Garage and Parking
Parking: None
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5021009037
Zoning: LAC2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 4186 S Western Avenue, Los Angeles, CA 90062. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$23,160,000
Total Interest
$29,539,304
Total Payment
$52,699,304
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$176,693
per month
Property History for 4186 S Western Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90062.
Similar Homes
Listings with similar prices to 4186 S Western Avenue