$1,325,000
2717 S Budlong Avenue, Los Angeles CA 90007
Multi-Family (8 Units)
Property type
1 day
On market
$181
Price per sqft
N/A
Garage
1931
Year built
7,775 sqft
Lot size
Open Houses
Overview
Exceptional 8-Unit Value-Add Opportunity in Prime USC Secure Zone! Located directly across from Richardson Family Park, this rare multifamily offering presents tremendous upside with over 80% rental growth potential. At pro-forma rents, the property achieves a double-digit cap rate exceeding 10%, making it one of the most attractive investment opportunities in the USC area.The...
Listing provided by: Vinnie Park DRE #02015848 213-332-9045, Keller Williams Larchmont
Listing updated: Jun 13, 2026 at 06:28pm.
Last checked: Jun 13, 2026 at 07:00pm
Source: CRMLS #26847255
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,371 | $1,371 | $3,200 | Unfurnished |
| 1 | 2 | 1 | — | $1,230 | $1,230 | $3,200 | Unfurnished |
| 1 | 1 | 1 | — | $950 | $950 | $2,100 | Unfurnished |
| 1 | 2 | 1 | — | $1,030 | $1,030 | $3,200 | Unfurnished |
| 1 | 2 | 1 | — | $1,244 | $1,244 | $3,200 | Unfurnished |
| 1 | 2 | 1 | — | $1,315 | $1,315 | $3,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,008 | $1,008 | $2,100 | Unfurnished |
| 1 | 2 | 1 | — | $1,371 | $1,371 | $3,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Refrigerator: 8
Financial Snapshot
Gross Rent Multiplier
11.6x
List Price / Annual Gross Rent
Cap Rate
5.2%
NOI / List Price
Net Operating Income: $70,055
Interior
Heating: Wall Furnace
Appliances: Refrigerator
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Assigned
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5054015017
Zoning: LAR3
Lot Size Dimensions: 58x134
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2717 S Budlong Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,060,000
Total Interest
$1,351,972
Total Payment
$2,411,972
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,230
per month
Property History for 2717 S Budlong 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 2717 S Budlong Avenue