$925,000
727 Cornwell, Los Angeles CA 90033
Multi-Family (8 Units)
Property type
235 days
On market
$197
Price per sqft
0 cars
Garage
1904
Year built
5,308 sqft
Lot size
Open Houses
Overview
8 UNIT PROPERTY IN THE HEART OF LOS ANGELES NEAR KECK MEDICAL CENTER, CAL STATE LA, DOWNTOWN LA AND SO MUCH MORE. UPDATED ELECTRICAL PANELS. SEPERATE WATER AND GAS METERS, AND UPDATED WATER HEATERS. FEATURES 1 2BED/2BATH, 4 1 BED, 1 BATH UNITS, AND 3 STUDIO 1 BATH UNITS. GREAT OPPORUTNITY TO INVEST.
Listing provided by: David Ramirez DRE #01868425, CENTURY 21 MASTERS
Listing updated: May 18, 2026 at 11:42pm.
Last checked: Jun 5, 2026 at 11:00am
Source: CRMLS #CV25238433
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $1,200 | $1,200 | $0 | Unfurnished |
| 2 | 1 | 1 | — | $1,100 | $1,100 | $0 | Unfurnished |
| 1 | 1 | 1 | — | $890 | $890 | $0 | Unfurnished |
| 1 | 1 | 0 | — | $848 | $848 | $0 | Unfurnished |
| 1 | 0 | 1 | — | $775 | $775 | $0 | Unfurnished |
| 1 | 0 | 1 | — | $675 | $675 | $0 | Unfurnished |
| 1 | 1 | 1 | — | $1,200 | $1,200 | $0 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 8
Rent Control: Yes
Tenant Pays: Other
Financial Snapshot
Gross Rent Multiplier
9.9x
List Price / Annual Gross Rent
Cap Rate
8.94%
NOI / List Price
Gross Scheduled Income: $93,456
Operating Expense: $10,800
Net Operating Income: $82,656
Annual Operating Expenses
Electric: $960
Fuel: $360
Insurance: $2,184
Pest Control: $840
Professional Management: $0
Trash: $2,760
Water / Sewer: $3,000
Interior
Cooling: None
Heating: None
Fireplace: None
Laundry: None
Entry Location: Raised Level 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Street Level
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5175020025
Additional Parcels: No
Tax Lot: 19
Tax Block: 2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 727 Cornwell, Los Angeles, CA 90033. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$740,000
Total Interest
$943,829
Total Payment
$1,683,829
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,791
per month
Property History for 727 Cornwell
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90033.
Similar Homes
Listings with similar prices to 727 Cornwell