$2,850,000
-$50,0002633 S Cochran, Los Angeles CA 90016
Multi-Family (Fourplex)
Property type
108 days
On market
$516
Price per sqft
2 cars
Garage
2025
Year built
4,803 sqft
Lot size
Home highlights
Open Houses
Overview
2633 Cochran Ave. is a FULLY LEASED, NON-RENT CONTROLLED, 2025 NEW CONSTRUCTION. 4 UNITS TOTAL. With a current CAP rate of 5.94 and 15.19 GRM. This asset provides strong in-place cash flow. 2 Units are townhouse style with 3 bedroom, 3.5 bathrooms with a private garage, private balconies and a rooftop deck with beautiful city views. Rooftop deck has shade sail, sink, and gas...
Listing provided by: Jacob Iloulian DRE #01473338, Jacob Iloulian
Listing updated: Apr 16, 2026 at 12:18am.
Last checked: Jun 4, 2026 at 09:31pm
Source: CRMLS #BB26035743
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 4 | — | $4,500 | $4,500 | — | — |
| 1 | 3 | 4 | — | $4,500 | $4,500 | — | — |
| 1 | 3 | 3 | — | $3,500 | $3,500 | — | — |
| 1 | 3 | 3 | — | $3,400 | $3,400 | — | — |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 4
Rent Control: No
Units Leased: 4
Total Actual Rent: $190,800
Financial Snapshot
Gross Rent Multiplier
14.9x
List Price / Annual Gross Rent
Cap Rate
6.04%
NOI / List Price
Gross Scheduled Income: $190,800
Operating Expense: $18,534
Net Operating Income: $172,266
Annual Operating Expenses
Gardener: $900
Insurance: $3,453
Trash: $0
Other Expense: $14,181
Interior
Cooling: Central Air
Heating: Central
Appliances: Dryer
Fireplace: None
Laundry: Electric Dryer Hookup, Gas Dryer Hookup, Upper Level, Dryer Included
Entry Location: 1st Floor
Exterior
Property Attached: Yes
Stories Total: 3
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
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5043006007
Additional Parcels: No
Tax Lot: 7
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 2633 S Cochran, Los Angeles, CA 90016. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,280,000
Total Interest
$2,908,014
Total Payment
$5,188,014
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,530
per month
Property History for 2633 S Cochran
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90016.
Similar Homes
Listings with similar prices to 2633 S Cochran