$4,900,000
5222 Live Oak, Cudahy CA 90201
Multi-Family (13 Units)
Property type
135 days
On market
$462
Price per sqft
13 cars
Garage
1962
Year built
38,520 sqft
Lot size
Home highlights
Open Houses
Overview
Rare multi-family investment opportunity in Cudahy consisting of a 13-unit apartment building sold together with the adjacent triplex (APN 6226-017-026) 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 only....
Listing provided by: Robert Colangeli DRE #01919489 562-949-9111, IET Real Estate
Listing updated: Mar 10, 2026 at 11:49pm.
Last checked: Jun 5, 2026 at 02:30am
Source: CRMLS #DW26003537
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 12 | 2 | 1 | 1 | $13,293 | $13,293 | $2,500 | Unfurnished |
| 1 | 1 | 1 | 1 | $970 | $970 | $2,250 | Unfurnished |
# of Buildings: 12
# of Units Total: 13
Separate Electric Meters: 13
Separate Gas Meters: 13
Separate Water Meters: 13
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
28.6x
List Price / Annual Gross Rent
Cap Rate
2.87%
NOI / List Price
Gross Scheduled Income: $171,156
Operating Expense: $30,454
Net Operating Income: $140,702
Annual Operating Expenses
Gardener: $4,388
Insurance: $7,259
Professional Management: $10,272
Trash: $8,535
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Level, Paved
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Door Single, Garage, On Street
Garage Spaces: 13
Parking Total: 13
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6226017027
Additional Parcels: No
Tax Lot: 323
Community
Senior Community: No
Community Features: Curbs, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 5222 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 5222 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 5222 Live Oak