$1,000,000
-$175,0002015 Pennsylvania Avenue, Los Angeles CA 90033
Multi-Family (7 Units)
Property type
122 days
On market
$221
Price per sqft
0 cars
Garage
1922
Year built
8,891 sqft
Lot size
Open Houses
Overview
An opportunity of a lifetime to own an Income property in this 241-year-old historical Los Angeles community.7 units all separate like small bungalows 2 are 2 bedrooms 1 bath each. 4 are 1 bedroom 1 bath each 1 is a house 3-bedroom 1 bath, Easy accesses to major freeway's such as the 5 and 10 and 101.Boyle Heights mix of history and trendy coffee shops, Restaurants, art and...
Listing provided by: Amparo Gastelum DRE #01701696 562-445-7375, Max Real Estate
Listing updated: May 29, 2026 at 08:27pm.
Last checked: Jun 2, 2026 at 01:00pm
Source: CRMLS #DW26025640
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,840 | $1,840 | $2,600 | Unfurnished |
| 1 | 2 | 1 | — | $941 | $941 | $2,600 | Unfurnished |
| 1 | 1 | 1 | — | $1,800 | $1,800 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,053 | $1,053 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $891 | $891 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,420 | $1,420 | $2,000 | Unfurnished |
| 1 | 3 | 1 | — | $1,507 | $1,507 | $3,200 | Unfurnished |
# of Buildings: 7
# of Units Total: 7
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
10.6x
List Price / Annual Gross Rent
Cap Rate
9.45%
NOI / List Price
Gross Scheduled Income: $94,500
Operating Expense: $23,000
Net Operating Income: $94,500
Annual Operating Expenses
Insurance: $7,800
New Taxes: $16,500
Professional Management: $0
Trash: $6,000
Water / Sewer: $9,500
Interior
Laundry: Electric Dryer Hookup, Gas Dryer Hookup
Entry Location: 0
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5183007025
Additional Parcels: No
Tax Lot: 7
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Park
Nearby Schools
Nearby schools around the 2015 Pennsylvania Avenue, Los Angeles, CA 90033. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$800,000
Total Interest
$1,020,356
Total Payment
$1,820,356
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,248
per month
Property History for 2015 Pennsylvania Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90033.
Similar Homes
Listings with similar prices to 2015 Pennsylvania Avenue