$1,270,000
3025 Edgehill Drive, Los Angeles CA 90018
Multi-Family (3 Units)
Property type
1 day
On market
$341
Price per sqft
N/A
Garage
1944
Year built
8,004 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional Income-Producing Triplex in Prime Jefferson Park! Outstanding investment opportunity in one of Mid-Los Angeles' most desirable and high-demand rental markets. This well-maintained triplex features three spacious single-story 2-bedroom, 2-bathroom units, offering an ideal setup for both investors and owner-occupants. Two units will be delivered vacant, providing...
Listing provided by: Lena Samigoullina DRE #01387227 310-625-9005, Keller Williams Hollywood Hills
Listing updated: Jun 14, 2026 at 06:03pm.
Last checked: Jun 14, 2026 at 06:30pm
Source: CRMLS #26846849
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $2,950 | $35,400 | $42,000 | Unfurnished |
| 2 | 2 | 2 | — | $0 | $0 | $84,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Dishwasher: 3
Disposal: 3
Ranges: 3
Refrigerator: 3
Units Leased: 1
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
9.8x
List Price / Annual Gross Rent
Cap Rate
8%
NOI / List Price
Net Operating Income: $105,029
Interior
Interior Features: Ceiling Fans, Open Floor Plan, Walk-in Closets
Room Type: Family Room, Living Room, Other
Flooring: Laminate, Tile, Wood
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Gas Cooktop, Disposal, Gas Oven, Oven, Refrigerator, Range Hood, Vented Exhaust Fan, Dryer, Washer
Fireplace: Dining Room, Kitchen, Living Room
Laundry: Inside, Dryer Included, Washer Included
Entry Location: Ground Level - No Steps
Exterior
Architectural Style: Bungalow
Stories Total: 0
Levels: One
Foundation: Raised, Slab
Window Features: Double Pane Windows
Construction Materials: Stucco
Property Condition: Updated Remodeled
Security Features: Carbon Monoxide Detectors, Gated Community, Smoke Detectors
Pool: None
Spa: None
Water Source: Public
Sewer: Other
Patio and Porch Features: None
Garage and Parking
Parking: Assigned, Driveway, Guest
Parking Total: 10
Lot Information
Land Lease: No
Parcel #: 5051032019
Zoning: LARD2
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 3025 Edgehill Drive, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,016,000
Total Interest
$1,295,852
Total Payment
$2,311,852
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,895
per month
Property History for 3025 Edgehill Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 3025 Edgehill Drive