$1,250,000
3514 Farmdale Avenue, Los Angeles CA 90016
Multi-Family (3 Units)
Property type
1 day
On market
$565
Price per sqft
N/A
Garage
1944
Year built
6,327 sqft
Lot size
Open Houses
Overview
Rare West Adams triplex featuring two units delivered vacant at close of escrow. Property consists of one 1-bedroom, 1-bath unit and two 2-bedroom, 1-bath units. Excellent opportunity for an owner-user or investor seeking immediate rental upside. One unit is tenant occupied at below-market rent, while the two vacant units provide the opportunity to achieve market rents from...
Listing provided by: Yolanda Washington DRE #01217434 323-571-0872, Yolanda Washington
Listing updated: Jun 12, 2026 at 04:12am.
Last checked: Jun 12, 2026 at 04:30am
Source: CRMLS #26846649
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $0 | $2,150 | $2,150 | Unfurnished |
| 2 | 2 | 1 | — | $0 | $2,600 | $2,600 | Unfurnished |
| 3 | 2 | 1 | — | $839 | $839 | $2,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Financial Snapshot
Gross Rent Multiplier
170.1x
List Price / Annual Gross Rent
Cap Rate
6.17%
NOI / List Price
Vacancy Allowance Rate: 5%
Net Operating Income: $77,134
Interior
Cooling: None
Laundry: None
Exterior
Property Attached: Yes
Stories Total: 1
Levels: Two
Foundation: Slab
Property Condition: Fixer
Common Walls: One Common Wall
Direction Faces: West
View: None
Patio and Porch Features: None
Garage and Parking
Parking: Covered
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5046014021
Zoning: LAR3
Community
HOA: No
Senior Community: No
High School District: Los Angeles Unified
Nearby Schools
Nearby schools around the 3514 Farmdale Avenue, Los Angeles, CA 90016. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,000,000
Total Interest
$1,275,445
Total Payment
$2,275,445
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,773
per month
Property History for 3514 Farmdale Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90016.
Similar Homes
Listings with similar prices to 3514 Farmdale Avenue