$14,990,000
1836 Sichel 27, Los Angeles CA 90031
Multi-Family (27 Units)
Property type
67 days
On market
$422
Price per sqft
N/A
Garage
2018
Year built
16,000 sqft
Lot size
Open Houses
Overview
Discover an exceptional investment opportunity in the heart of Los Angeles! This modern 27-units apartment complex is ideally offering unparalleled convenience and accessibility. The property boasts a contemporary design with high-quality finishes, catering to the needs of today’s discerning tenants. This fully-leased complex ensures immediate and stable cash flow. Each unit...
Listing provided by: Wenjia Li DRE #02004684, Pinnacle Real Estate Group
Listing updated: Mar 31, 2026 at 05:22pm.
Last checked: Jun 5, 2026 at 12:31am
Source: CRMLS #AR26068285
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 3 | 3 | — | $1,097 | $3,291 | $3,291 | Unfurnished |
| 2 | 3 | 3 | — | $2,655 | $5,310 | $5,310 | Unfurnished |
| 1 | 3 | 3 | — | $2,695 | $2,695 | $2,695 | Unfurnished |
| 2 | 3 | 3 | — | $2,825 | $5,650 | $5,650 | Unfurnished |
| 3 | 3 | 3 | — | $2,855 | $8,565 | $8,565 | Unfurnished |
| 3 | 3 | 3 | — | $2,895 | $8,685 | $8,685 | Unfurnished |
| 3 | 3 | 3 | — | $2,950 | $8,850 | $8,850 | Unfurnished |
| 1 | 3 | 3 | — | $2,976 | $2,976 | $2,976 | Unfurnished |
| 1 | 3 | 3 | — | $2,995 | $2,995 | $2,995 | Unfurnished |
| 1 | 3 | 3 | — | $2,999 | $2,999 | $2,999 | Unfurnished |
| 1 | 3 | 3 | — | $3,000 | $3,000 | $3,000 | Unfurnished |
| 1 | 3 | 3 | — | $3,025 | $3,025 | $3,025 | Unfurnished |
| 5 | 3 | 3 | — | $3,050 | $15,250 | $15,250 | Unfurnished |
# of Buildings: 1
# of Units Total: 27
Separate Electric Meters: 28
Separate Gas Meters: 28
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
17.9x
List Price / Annual Gross Rent
Cap Rate
4.29%
NOI / List Price
Gross Scheduled Income: $836,843
Operating Expense: $193,773
Net Operating Income: $643,070
Annual Operating Expenses
Electric: $13,583
Fuel: $14,045
Insurance: $12,000
Professional Management: $41,242
Trash: $19,826
Water / Sewer: $28,880
Interior
Appliances: Dryer
Laundry: Common Area, Dryer Included
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 4
Levels: Three Or More
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking Total: 10,522
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5210013013
Additional Parcels: No
Tax Lot: 12
Zoning: R3-1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1836 Sichel 27, Los Angeles, CA 90031. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$11,992,000
Total Interest
$15,295,135
Total Payment
$27,287,135
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$91,562
per month
Property History for 1836 Sichel 27
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90031.
Similar Homes
Listings with similar prices to 1836 Sichel 27