$4,900,000
5218 Live Oak, Cudahy CA 90201
Multi-Family (Triplex)
Property type
135 days
On market
$1,139
Price per sqft
0 cars
Garage
1956
Year built
22,128 sqft
Lot size
Home highlights
Open Houses
Overview
Rare multi-family investment opportunity in Cudahy consisting of a triplex building sold together with the adjacent 13-unit apartment building(APN 6226-017-027) for a total of 16 units (5218-5230 1/2 Live Oak).Living Square Footage totaling over 14,917 Square Feet and Lot's totaling 60,648 Square Feet. Properties are located on separate parcels and offered as a package sale...
Listing provided by: Robert Colangeli DRE #01919489 562-949-9111, IET Real Estate
Listing updated: Mar 10, 2026 at 11:52pm.
Last checked: Jun 5, 2026 at 02:30am
Source: CRMLS #DW26003531
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $1,293 | $1,293 | $3,000 | Unfurnished |
| 1 | 3 | 2 | — | $3,023 | $3,023 | $3,023 | Unfurnished |
| 1 | 2 | 1 | — | $1,135 | $1,135 | $2,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 3
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $5,451
Financial Snapshot
Gross Rent Multiplier
74.9x
List Price / Annual Gross Rent
Cap Rate
1.2%
NOI / List Price
Gross Scheduled Income: $65,412
Operating Expense: $6,457
Net Operating Income: $58,955
Annual Operating Expenses
Gardener: $1,013
Insurance: $1,675
Trash: $1,969
Water / Sewer: $1,800
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Pool: Private
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway, On Street
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6226017026
Additional Parcels: No
Tax Lot: 323
Community
Senior Community: No
Community Features: Curbs, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 5218 Live Oak, Cudahy, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,920,000
Total Interest
$4,999,744
Total Payment
$8,919,744
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$30,031
per month
Property History for 5218 Live Oak
Cudahy Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 5218 Live Oak