$3,099,000
4511 Rosewood Avenue, Los Angeles CA 90004
Multi-Family (5 Units)
Property type
21 days
On market
$377
Price per sqft
0 cars
Garage
2025
Year built
6,208 sqft
Lot size
Home highlights
Open Houses
Overview
4511 Rosewood Ave is a brand new, fully leased, NON RENT CONTROLLED 2025 five unit luxury community perfectly positioned between two of Los Angeles’ most desirable neighborhoods, the iconic charm of Larchmont Village and the buzzing energy of Koreatown. Now operating under a 36 month master lease with a professional operator serving the high demand travel nurse and medical...
Listing provided by: Lauren Cearley DRE #02146823 213-302-8662, Myunits.com Inc., Cheyenne Womack DRE #02064825 805-973-7470, Myunits.com Inc.
Listing updated: May 15, 2026 at 09:12pm.
Last checked: Jun 4, 2026 at 03:00am
Source: CRMLS #BB26105451
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 5 | — | $0 | $4,300 | $4,300 | Unfurnished |
| 1 | 4 | 5 | — | $0 | $4,300 | $4,300 | Unfurnished |
| 1 | 4 | 5 | — | $0 | $4,300 | $4,300 | Unfurnished |
| 1 | 4 | 4 | — | $0 | $4,300 | $4,300 | Unfurnished |
| 1 | 3 | 3 | — | $0 | $4,300 | $4,300 | Unfurnished |
# of Buildings: 2
# of Units Total: 5
Separate Electric Meters: 6
Separate Gas Meters: 0
Separate Water Meters: 5
Dishwasher: 5
Ranges: 5
Refrigerator: 5
Rent Control: No
Units Leased: 5
Total Actual Rent: $21,500
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
11.0x
List Price / Annual Gross Rent
Cap Rate
5.92%
NOI / List Price
Gross Scheduled Income: $280,500
Vacancy Allowance: $8,415
Vacancy Allowance Rate: 3%
Operating Expense: $55,920
Net Operating Income: $216,165
Annual Operating Expenses
Electric: $1,000
Gardener: $1,200
Fuel: $0
Insurance: $7,392
Maintenance: $3,000
New Taxes: $43,328
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Interior Features: Open Floor Plan, Recessed Lighting, Instant Hot Water
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Electric Oven, Electric Range, Microwave, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Washer Hookup, Electric Dryer Hookup, Dryer Included, Washer Included
Entry Location: Ground Level
Exterior
Architectural Style: Modern
Property Attached: No
Stories Total: 3
Levels: Three Or More
Window Features: Double Pane Windows
Property Condition: Turnkey
Exterior: Lighting
Common Walls: No Common Walls
Lot Features: Landscaped
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
View: City Lights, Neighborhood
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Uncovered
Garage Spaces: 0
Uncovered Spaces: 8
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5521020004
Additional Parcels: No
Tax Lot: 4
Zoning: LAR3
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 4511 Rosewood Avenue, Los Angeles, CA 90004. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,479,200
Total Interest
$3,162,083
Total Payment
$5,641,283
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,048
per month
Property History for 4511 Rosewood Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90004.
Similar Homes
Listings with similar prices to 4511 Rosewood Avenue