$990,000
3873 Dwiggins Street, Los Angeles CA 90063
Multi-Family (3 Units)
Property type
33 days
On market
$314
Price per sqft
0 cars
Garage
1953
Year built
5,764 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to this expansive and stunning home in City Terrace offering exceptional square footage, breathtaking panoramic views, and a highly versatile multi-level layout. This property is thoughtfully configured to accommodate a variety of living arrangements, making it ideal for multi-generational households or investors seeking a flexible income-producing opportunity. The...
Listing provided by: Frank Parra DRE #01324312, Century 21 Masters
Listing updated: May 4, 2026 at 01:12pm.
Last checked: Jun 4, 2026 at 02:01pm
Source: CRMLS #CV26089563
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $2,700 | $2,700 | $2,700 | Negotiable |
| 1 | 2 | 2 | — | $2,500 | $2,500 | $2,500 | Negotiable |
| 1 | 1 | 1 | — | $1,200 | $1,200 | $1,800 | Negotiable |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Dishwasher: 3
Rent Control: No
Units Leased: 3
Total Actual Rent: $76,800
Tenant Pays: None
Financial Snapshot
Gross Rent Multiplier
12.9x
List Price / Annual Gross Rent
Cap Rate
7.76%
NOI / List Price
Gross Scheduled Income: $76,800
Operating Expense: $0
Net Operating Income: $76,800
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,800
Trash: $0
Water / Sewer: $0
Interior
Interior Features: Balcony, Multiple Staircases, Open Floor Plan, Storage
Room Type: Kitchen
Cooling: Central Air
Heating: Central
Appliances: Dishwasher
Fireplace: None
Laundry: Electric Dryer Hookup, Gas Dryer Hookup, Outside
Accessibility: Parking
Entry Location: Front
Exterior
Architectural Style: Mid Century Modern
Property Attached: Yes
Stories Total: 3
Levels: Three Or More
Roof: Composition, Shingle
Construction Materials: Plaster
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre, Back Yard, Sloped Down, Irregular Lot
Pool: None
Spa: None
Fencing: Brick, Masonry
Water Source: Public
Sewer: Unknown
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: City Lights, Canyon, Landmark, Neighborhood, Panoramic, Trees Woods
Road Frontage Type: City Street
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5228012022
Additional Parcels: No
Tax Lot: 362
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 3873 Dwiggins Street, Los Angeles, CA 90063. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$792,000
Total Interest
$1,010,152
Total Payment
$1,802,152
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,187
per month
Property History for 3873 Dwiggins Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90063.
Similar Homes
Listings with similar prices to 3873 Dwiggins Street