$1,199,000
2503 Cincinnati, Los Angeles CA 90033
Multi-Family (5 Units)
Property type
31 days
On market
$183
Price per sqft
0 cars
Garage
1911
Year built
7,004 sqft
Lot size
Open Houses
Overview
Discover the perfect blend of residential and commercial potential with this versatile mixed-use property! Offering a total of 5 units, 4 are spacious residential units, each boasting three bedrooms and two bathrooms. Every unit provides a private yard/patio, laundry, parking, and separate utility meters, ensuring convenience and privacy. The ground-level commercial space,...
Listing provided by: Andrea Campos DRE #01869398, Elevate Real Estate Agency
Listing updated: May 27, 2026 at 08:09pm.
Last checked: Jun 4, 2026 at 01:30pm
Source: CRMLS #CV26097493
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $1,374 | $1,374 | $3,300 | Unfurnished |
| 1 | 3 | 2 | — | $1,800 | $1,800 | $3,300 | Unfurnished |
| 1 | 3 | 2 | — | $3,200 | $3,200 | $3,200 | Unfurnished |
| 1 | 3 | 2 | — | $1,024 | $1,024 | $3,300 | Unfurnished |
| 1 | 0 | 1 | — | $1,560 | $1,560 | $2,500 | Unfurnished |
# of Buildings: 5
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 5
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
10.4x
List Price / Annual Gross Rent
Cap Rate
9.23%
NOI / List Price
Gross Scheduled Income: $115,572
Operating Expense: $4,960
Net Operating Income: $110,612
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $513
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: Outside
Entry Location: Grounf
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5177029016
Additional Parcels: No
Tax Lot: 18
Tax Block: 11
Community
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 2503 Cincinnati, Los Angeles, CA 90033. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$959,200
Total Interest
$1,223,407
Total Payment
$2,182,607
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,462
per month
Property History for 2503 Cincinnati
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 2503 Cincinnati