$6,450,000
3405 N Figueroa Street, Los Angeles CA 90065
Multi-Family (28 Units)
Property type
1 day
On market
$319
Price per sqft
N/A
Garage
1988
Year built
25,045 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present the opportunity to acquire 3401-3405 N. Figueroa Street, a rare mixed use asset located in the highly sought after Cypress Park neighborhood of Los Angeles. Offered for sale for the first time since its development, the property consists of a 26 unit apartment community and two commercial spaces situated across two separate parcels, providing...
Listing provided by: Amir Sameyah DRE #02015965 310-749-4475, Lyon Stahl Investment Real Estate, Inc., David Saghian DRE #01992252 818-231-5540, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 8, 2026 at 06:10pm.
Last checked: Jun 8, 2026 at 06:30pm
Source: CRMLS #26844469
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,950 | $1,950 | $1,950 | Unfurnished |
| 22 | 2 | 1 | — | $1,752 | $38,540 | $49,500 | Unfurnished |
| 2 | 2 | 2 | — | $2,350 | $2,350 | $4,700 | Unfurnished |
| 1 | 3 | 2 | — | $2,250 | $2,250 | $2,850 | Unfurnished |
| 1 | 0 | 1 | — | $3,750 | $3,750 | $3,750 | Unfurnished |
| 1 | 0 | 1 | — | $3,000 | $3,000 | $3,000 | Unfurnished |
# of Buildings: 4
# of Units Total: 28
Refrigerator: 28
Financial Snapshot
Gross Rent Multiplier
10.4x
List Price / Annual Gross Rent
Cap Rate
5.47%
NOI / List Price
Net Operating Income: $353,092
Interior
Interior Features: Ceiling Fans
Heating: Wall Furnace
Appliances: Refrigerator
Fireplace: None
Laundry: None
Exterior
Stories Total: 3
Levels: Multi Split
Roof: Mansard
Pool: None
Spa: None
View: City Lights
Garage and Parking
Parking: Garage, Tandem
Parking Total: 52
Lot Information
Land Lease: No
Parcel #: 5446004002
Additional Parcels: Yes
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3405 N Figueroa Street, Los Angeles, CA 90065. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$5,160,000
Total Interest
$6,581,296
Total Payment
$11,741,296
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$39,483
per month
Property History for 3405 N Figueroa Street
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 3405 N Figueroa Street