$1,159,000
1204 Bellevue Avenue, Los Angeles CA 90026
Multi-Family (4 Units)
Property type
1 day
On market
$458
Price per sqft
N/A
Garage
1939
Year built
11,720 sqft
Lot size
Open Houses
Overview
Rare value-add opportunity in the desirable Angeleno Heights/Echo Park area. Situated on a generous 11,720 SF lot, this four-plex consists of four 1-bedroom, 1-bathroom units, with two units to be delivered vacant and two units occupied. An excellent opportunity for investors seeking current income and future upside in one of Los Angeles' most sought-after neighborhoods....
Listing provided by: Suzanna Abovyan DRE #01907349 818-789-2662, Beverly & Company Luxury Properties
Listing updated: Jun 11, 2026 at 04:45am.
Last checked: Jun 11, 2026 at 05:30am
Source: CRMLS #26845357
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 1 | 1 | — | $1,300 | $2,459 | $11,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Financial Snapshot
Gross Rent Multiplier
471.3x
List Price / Annual Gross Rent
Cap Rate
5.78%
NOI / List Price
Net Operating Income: $67,000
Interior
Cooling: None
Heating: None
Exterior
Stories Total: 0
Levels: One
Garage and Parking
Parking: Private
Garage: Detached
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5405026001
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1204 Bellevue Avenue, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$927,200
Total Interest
$1,182,592
Total Payment
$2,109,792
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,218
per month
Property History for 1204 Bellevue Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 1204 Bellevue Avenue