$4,800,000
2026 Federal Avenue, Los Angeles CA 90025
Multi-Family (16 Units)
Property type
556 days
On market
$819
Price per sqft
2 cars
Garage
2023
Year built
6,101 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to your dream investment property located at 2026 Federal Avenue, nestled in the heart of West Los Angeles. This stunning property offers the perfect blend of urban convenience and residential tranquility. Situated just moments away from the vibrant Sawtelle J-town, you'll find a diverse array of trendy restaurants, artisan coffee shops, and unique boutique stores that...
Listing provided by: Thomas Chou DRE #01960120, ALTC Realty
Listing updated: Apr 28, 2026 at 10:34pm.
Last checked: Jun 4, 2026 at 05:01pm
Source: CRMLS #AR24240944
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 16 | 16 | 0 | — | $1,500 | $290,000 | $290,000 | Negotiable |
# of Buildings: 2
# of Units Total: 16
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Ranges: 16
Refrigerator: 16
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
16.6x
List Price / Annual Gross Rent
Cap Rate
6.04%
NOI / List Price
Gross Scheduled Income: $290,000
Operating Expense: $0
Net Operating Income: $290,000
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Interior Features: Furnished, Multiple Staircases, Open Floor Plan, All Bedrooms Up
Room Type: Bedroom
Flooring: Laminate
Cooling: Electric, Energy Star Qualified Equipment
Heating: Electric
Appliances: Electric Cooktop, Electric Range, Freezer, Refrigerator
Fireplace: None
Laundry: Common Area, Electric Dryer Hookup, Gas Dryer Hookup, Inside
Accessibility: Parking, Accessible Doors
Entry Location: Front Door
Exterior
Architectural Style: Custom
Property Attached: Yes
Stories Total: 3
Levels: Three Or More
Roof: Common Roof
Foundation: Slab
Window Features: Double Pane Windows
Construction Materials: Hardboard, Concrete
Common Walls: Two Common Walls Or More
Security Features: Security Gate
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Volts220 In Garage
Utilities: Electricity Available, Natural Gas Available, Phone Available, Sewer Available
View: Trees Woods
Garage and Parking
Parking: Assigned, Driveway
Garage Spaces: 2
Uncovered Spaces: 3
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4261037019
Additional Parcels: No
Tax Lot: 3
Zoning: LAR2
Tax Block: 8
Community
Senior Community: No
Community Features: Curbs, Gutters, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 2026 Federal Avenue, Los Angeles, CA 90025. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,840,000
Total Interest
$4,897,708
Total Payment
$8,737,708
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$29,421
per month
Property History for 2026 Federal Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90025.
Similar Homes
Listings with similar prices to 2026 Federal Avenue