$1,900,000
-$300,0001858 S Orange Drive, Los Angeles CA 90019
Multi-Family (8 Units)
Property type
606 days
On market
$313
Price per sqft
0 cars
Garage
1928
Year built
6,743 sqft
Lot size
Home highlights
Open Houses
Overview
Outstanding investment opportunity in the heart of Los Angeles! Off of W. Washington Blvd & La Brea Ave - this 8-unit property offers a unique chance for both seasoned investors and newcomers to the market to capitalize on a coveted neighborhood with immense potential. Opportunity for long-term appreciation in a market poised for equity. The Mid-City submarket is...
Listing provided by: Leonardo Aguilar DRE #02051905 562-659-2686, Divinus Real Estate Solutions
Listing updated: Apr 2, 2026 at 08:37pm.
Last checked: Jun 5, 2026 at 12:01am
Source: CRMLS #DW24207518
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 2 | 1 | — | $1,450 | $8,697 | $3,425 | Furnished |
| 1 | 3 | 1 | — | $1,781 | $1,781 | $3,900 | Furnished |
| 1 | 0 | 1 | — | $0 | $0 | $2,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 0
Carpet: 8
Rent Control: Yes
Units Leased: 7
Total Actual Rent: $10,478
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
15.0x
List Price / Annual Gross Rent
Cap Rate
5.05%
NOI / List Price
Gross Scheduled Income: $126,396
Vacancy Allowance: $0
Operating Expense: $33,131
Net Operating Income: $95,965
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $960
Fuel: $0
Insurance: $8,000
Licenses: $0
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $3,456
Water / Sewer: $8,400
Workers Comp: $0
Other Expense: $1,080
Interior
Flooring: Carpet, Laminate, Tile, Vinyl
Cooling: None
Heating: Wall Furnace
Fireplace: None
Laundry: Common Area, Inside
Entry Location: Front
Exterior
Architectural Style: Custom, Spanish
Property Attached: No
Stories Total: 2
Levels: Two
Roof: Common Roof, Flat, Flat Tile, Mixed, Other, Spanish Tile
Foundation: Slab
Window Features: Insulated Windows, Screens
Construction Materials: Asphalt, Drywall, Other, Concrete
Property Condition: Updated Remodeled, Turnkey
Exterior: Rain Gutters
Common Walls: No Common Walls
Security Features: Carbon Monoxide Detectors, Security Gate, Smoke Detectors
Lot Features: Zero To One Unit Acre, Corner Lot, Front Yard, Landscaped, Paved
Pool: None
Fencing: Chain Link, New Condition
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Road Frontage Type: City Street
Road Surface Type: Alley Paved, Paved
Garage and Parking
Parking: Electric Gate
Garage Spaces: 0
Uncovered Spaces: 7
Carport Spaces: 0
Parking Total: 7
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5067015024
Additional Parcels: No
Tax Lot: 24
Zoning: LARD1.5
Tax Block: 5
Lot Dimensions Source: Assessor
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking, Curbs, Gutters, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 1858 S Orange Drive, Los Angeles, CA 90019. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,520,000
Total Interest
$1,938,676
Total Payment
$3,458,676
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,737
per month
Property History for 1858 S Orange Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90019.
Similar Homes
Listings with similar prices to 1858 S Orange Drive