$1,650,000
1317 Linwood Avenue, Los Angeles CA 90017
Multi-Family (Triplex)
Property type
31 days
On market
$339
Price per sqft
0 cars
Garage
1905
Year built
6,607 sqft
Lot size
Home highlights
Open Houses
Overview
Multi-family property comprised of 11 units ideally located in in the heart of Los Angeles’ thriving Westlake neighborhood, just minutes from Downtown LA. Situated on a prominent corner at Linwood Avenue and Witmer Street, this property benefits from strong visibility and dual street frontage. As rental rates in surrounding areas continue to climb, Westlake has emerged as a...
Listing provided by: Carlos Bocanegra DRE #01326814, ONE WEST REALTY INC
Listing updated: May 6, 2026 at 01:20pm.
Last checked: Jun 4, 2026 at 01:00pm
Source: CRMLS #CV26097517
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 10 | 1 | 0 | — | $10,290 | $10,290 | $12,000 | Unfurnished |
| 1 | 4 | 0 | — | $2,779 | $2,779 | $3,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 11
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 12
Total Actual Rent: $11,078
Financial Snapshot
Gross Rent Multiplier
10.5x
List Price / Annual Gross Rent
Cap Rate
6.36%
NOI / List Price
Gross Scheduled Income: $156,828
Vacancy Allowance: $4,800
Operating Expense: $47,012
Net Operating Income: $105,016
Annual Operating Expenses
Electric: $5,695
Gardener: $1,200
Fuel: $1,676
Insurance: $4,694
Licenses: $1,174
Maintenance: $2,500
New Taxes: $20,317
Pest Control: $1,200
Professional Management: $0
Trash: $6,130
Water / Sewer: $15,773
Other Expense: $3,602
Interior
Cooling: None
Heating: Wall Furnace
Fireplace: None
Laundry: None
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Roof: Shingle
Foundation: Raised
Construction Materials: Stucco
Common Walls: No Common Walls
Lot Features: Corner Lot
Pool: None
Spa: None
Fencing: Wrought Iron
Water Source: Public
Sewer: Public Sewer
View: None
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5143012011
Additional Parcels: No
Tax Lot: 12
Zoning: LAR3
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 1317 Linwood Avenue, Los Angeles, CA 90017. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,320,000
Total Interest
$1,683,587
Total Payment
$3,003,587
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,212
per month
Property History for 1317 Linwood Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90017.
Similar Homes
Listings with similar prices to 1317 Linwood Avenue