$3,750,000
2010 S Dunsmuir, Los Angeles CA 90016
Multi-Family (5 Units)
Property type
1 day
On market
$442
Price per sqft
4 cars
Garage
2026
Year built
6,492 sqft
Lot size
Home highlights
Open Houses
Overview
2010 S Dunsmuir is a massive brand new construction, Non-Rent Controlled, luxury 5-Unit in prime Mid City. Set on a quiet, tree lined street with standout curb appeal, this fully leased luxury asset delivers a strong 6.07% cap rate supported by $290,100 in gross income. The property features an unbeatable unit mix with three large four bedroom, one equally impressive...
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: Jun 11, 2026 at 07:15pm.
Last checked: Jun 11, 2026 at 08:00pm
Source: CRMLS #BB26127611
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 5 | — | $5,795 | $5,795 | $5,795 | Unfurnished |
| 1 | 4 | 4 | — | $4,895 | $4,895 | $4,895 | Unfurnished |
| 1 | 4 | 4 | — | $4,895 | $4,895 | $4,895 | Unfurnished |
| 1 | 4 | 4 | — | $4,595 | $4,595 | $4,595 | Unfurnished |
| 1 | 3 | 3 | — | $3,995 | $3,995 | $3,995 | 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: $24,175
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
12.9x
List Price / Annual Gross Rent
Cap Rate
6.07%
NOI / List Price
Gross Scheduled Income: $290,100
Vacancy Allowance: $8,703
Operating Expense: $53,728
Net Operating Income: $227,669
Annual Operating Expenses
Electric: $1,000
Gardener: $1,200
Fuel: $0
Insurance: $5,004
Maintenance: $2,000
New Taxes: $44,524
Professional Management: $0
Trash: $0
Interior
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Electric Oven, Gas Range, Microwave, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Washer Hookup, Electric Dryer Hookup, Dryer Included, Washer Included
Accessibility: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 3
Levels: Three Or More
Common Walls: No Common Walls
Lot Features: Landscaped
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
View: City Lights
Garage and Parking
Parking: Assigned
Garage Spaces: 4
Uncovered Spaces: 5
Parking Total: 9
Lot Information
Land Lease: Yes
Land Lease Amount: $0
Common Interest: None
Parcel #: 5063002004
Additional Parcels: No
Tax Lot: 4
Tax Block: 5
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 2010 S Dunsmuir, Los Angeles, CA 90016. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,000,000
Total Interest
$3,826,335
Total Payment
$6,826,335
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$23,018
per month
Property History for 2010 S Dunsmuir
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 2010 S Dunsmuir