$3,700,000
514 S Mariposa Avenue, Los Angeles CA 90020
Multi-Family (19 Units)
Property type
1 day
On market
$301
Price per sqft
N/A
Garage
1960
Year built
11,254 sqft
Lot size
Home highlights
Open Houses
Overview
Twelve of the nineteen units have been fully renovated to a high-end specification, quartz countertops, stainless appliances, split-system A/C, hardwood-style flooring, and updated baths. The remaining units present a clear, repeatable renovation path with approximately 20% rental upside. At full market rents the cap rate expands from 6.02% to 8.96%, one of the most compelling...
Listing provided by: Mark Ventre DRE #01811490 323-202-9741, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 8, 2026 at 10:50pm.
Last checked: Jun 8, 2026 at 11:30pm
Source: CRMLS #26844845
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 17 | 1 | 1 | — | $1,792 | $30,463 | $37,200 | Unfurnished |
| 2 | 0 | 1 | — | $1,276 | $2,552 | $3,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 19
Dishwasher: 19
Disposal: 19
Ranges: 19
Refrigerator: 19
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
9.1x
List Price / Annual Gross Rent
Cap Rate
6.02%
NOI / List Price
Net Operating Income: $222,790
Interior
Interior Features: Ceiling Fans
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Dishwasher, Disposal, Microwave, Range, Refrigerator, Range Hood
Laundry: Common Area
Entry Location: Ground Level W, Steps
Exterior
Stories Total: 2
Levels: Two
Window Features: Double Pane Windows
Property Condition: Updated Remodeled
Security Features: Gated Community
Pool: None
Spa: None
Garage and Parking
Parking: Covered, Gated
Parking Total: 17
Lot Information
Land Lease: No
Parcel #: 5502019006
Zoning: LAR4
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 514 S Mariposa Avenue, Los Angeles, CA 90020. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,960,000
Total Interest
$3,775,317
Total Payment
$6,735,317
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$22,713
per month
Property History for 514 S Mariposa Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90020.
Similar Homes
Listings with similar prices to 514 S Mariposa Avenue