$1,499,999
8921 Wadsworth, Los Angeles CA 90002
Multi-Family (Fourplex)
Property type
149 days
On market
$506
Price per sqft
0 cars
Garage
1939
Year built
5,091 sqft
Lot size
Home highlights
Open Houses
Overview
Turnkey, fully remodeled 4-unit investment offering strong market rents and zero deferred maintenance. Ideal for a 1031 exchange or hands-off investor, this property is positioned on a large corner lot with excellent street parking and a highly desirable unit mix. 8921 Wadsworth consists of four units: one detached 3BD/2BA single-family home, one 2BD/2BA unit (brand new ADU) ,...
Listing provided by: Daniel Howard DRE #01880426 310-743-6921, Estate Properties
Listing updated: Jan 29, 2026 at 10:58pm.
Last checked: Jun 5, 2026 at 04:00am
Source: CRMLS #DW26004450
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,450 | $3,450 | $3,500 | Furnished |
| 1 | 2 | 2 | — | $2,747 | $2,747 | $2,800 | Furnished |
| 1 | 1 | 1 | — | $1,900 | $1,900 | $2,000 | Furnished |
| 1 | 1 | 1 | — | $1,850 | $1,850 | $2,000 | Furnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Dishwasher: 4
Ranges: 4
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $9,947
Tenant Pays: Electricity, Gas, Repairs
Financial Snapshot
Gross Rent Multiplier
12.5x
List Price / Annual Gross Rent
Cap Rate
7.64%
NOI / List Price
Gross Scheduled Income: $119,964
Operating Expense: $5,400
Net Operating Income: $114,564
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Maintenance: $50
Trash: $0
Water / Sewer: $400
Interior
Interior Features: Open Floor Plan, Quartz Counters, Recessed Lighting, Main Floor Bedroom
Room Type: Bedroom, Kitchen, Laundry, Living Room, Primary Bathroom
Flooring: Vinyl
Cooling: Ductless
Heating: Ductless
Appliances: Dishwasher, Gas Range, Tankless Water Heater
Fireplace: None
Laundry: Gas Dryer Hookup
Accessibility: None
Entry Location: 1
Exterior
Architectural Style: Traditional
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: On Street
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6042017001
Additional Parcels: No
Tax Lot: 167
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 8921 Wadsworth, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,199,999
Total Interest
$1,530,533
Total Payment
$2,730,532
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,297
per month
Property History for 8921 Wadsworth
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90002.
Similar Homes
Listings with similar prices to 8921 Wadsworth