$1,599,800
1978 Bonsallo Avenue, Los Angeles CA 90007
Multi-Family (6 Units)
Property type
1 day
On market
$463
Price per sqft
N/A
Garage
1923
Year built
6,246 sqft
Lot size
Open Houses
Overview
APPX 7% CURRENT CAP RATE | FULLY RENOVATED & STABILIZED 6-UNIT IN USC DPS PATROL ZONE | SIGNIFICANT RENTAL UPSIDE! 1978 Bonsallo presents a rare opportunity to acquire a fully renovated, stabilized 6-unit asset in one of Los Angeles' most reliable student housing markets. While the property is already performing at a 6.8% cap rate, it offers meaningful upside through organic...
Listing provided by: Vinnie Park DRE #02015848 213-332-9045, Keller Williams Larchmont
Listing updated: Jun 13, 2026 at 04:48pm.
Last checked: Jun 13, 2026 at 05:30pm
Source: CRMLS #26847235
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,043 | $2,043 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,100 | $2,100 | $2,500 | Unfurnished |
| 1 | 0 | 1 | — | $1,362 | $1,362 | $1,500 | Unfurnished |
| 1 | 0 | 1 | — | $1,445 | $1,445 | $1,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,275 | $2,275 | $2,500 | Unfurnished |
| 1 | 3 | 2 | — | $2,838 | $2,838 | $3,600 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Refrigerator: 6
Financial Snapshot
Gross Rent Multiplier
11.1x
List Price / Annual Gross Rent
Cap Rate
6.8%
NOI / List Price
Net Operating Income: $109,396
Interior
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Stories Total: 2
Levels: Two
Other Structures: Guest House
Garage and Parking
Parking: Assigned
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5124033013
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1978 Bonsallo Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,279,840
Total Interest
$1,632,365
Total Payment
$2,912,205
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,906
per month
Property History for 1978 Bonsallo Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 1978 Bonsallo Avenue