$2,200,000
4822 Mascot Street, Los Angeles CA 90019
Multi-Family (5 Units)
Property type
1 day
On market
$346
Price per sqft
N/A
Garage
1963
Year built
6,297 sqft
Lot size
Home highlights
Open Houses
Overview
Presenting 4822 Mascot Street, a pride-of-ownership multifamily property located in the heart of Mid-City Los Angeles, one of the city's most centrally positioned and rapidly evolving rental markets. This attractive two-story apartment building offers investors the opportunity to acquire a stabilized income-producing asset with significant long-term upside in a highly...
Listing provided by: Kimiyasu Murayoshi DRE #01329437 866-455-4685, Andrew C. Lee, Andrew C Lee DRE #01046440 213-625-1629, Andrew C. Lee
Listing updated: Jun 10, 2026 at 08:54pm.
Last checked: Jun 10, 2026 at 09:30pm
Source: CRMLS #26845871
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,004 | $3,004 | $3,400 | Unfurnished |
| 1 | 3 | 2 | — | $2,800 | $2,800 | $3,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,465 | $2,465 | $2,700 | Unfurnished |
| 1 | 3 | 2 | — | $1,575 | $1,575 | $3,400 | Unfurnished |
| 1 | 3 | 2 | — | $2,950 | $2,950 | $3,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Disposal: 5
Financial Snapshot
Gross Rent Multiplier
14.3x
List Price / Annual Gross Rent
Cap Rate
3.85%
NOI / List Price
Net Operating Income: $84,730
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Disposal
Exterior
Stories Total: 2
Levels: One
Garage and Parking
Parking: Assigned, Garage, Tandem
Uncovered Spaces: 5
Parking Total: 10
Lot Information
Land Lease: No
Parcel #: 5067012025
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 4822 Mascot Street, Los Angeles, CA 90019. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,760,000
Total Interest
$2,244,783
Total Payment
$4,004,783
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,566
per month
Property History for 4822 Mascot Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90019.
Similar Homes
Listings with similar prices to 4822 Mascot Street