$7,750,000
-$100,0001441 S Cloverdale, Los Angeles CA 90019
Multi-Family (19 Units)
Property type
38 days
On market
$680
Price per sqft
0 cars
Garage
1951
Year built
6,853 sqft
Lot size
Open Houses
Overview
TURNKEY 15-UNIT ASSET + 4 ADU VALUE-ADD (19 TOTAL UNITS) | DOUBLE PARCEL | ONE SALE Rare opportunity to acquire 1441, 1443, 1445 Cloverdale Ave—a unique two-parcel, two-property portfolio being sold together in one transaction in a prime Los Angeles location. This offering features 15 remodeled units, providing immediate rental income, plus 4 additional ADU units already...
Listing provided by: Ixbalanque Garcia DRE #02035537 562-474-1722, Won Suk Kim Real Estate, Inc.
Listing updated: May 19, 2026 at 12:23am.
Last checked: Jun 3, 2026 at 10:01pm
Source: CRMLS #DW26090026
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 3 | — | $3,615 | $3,615 | $3,615 | Negotiable |
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,200 | Negotiable |
| 1 | 2 | 1 | — | $2,059 | $2,200 | $2,200 | Negotiable |
| 1 | 3 | 2 | — | $2,500 | $2,500 | $2,600 | Unfurnished |
| 2 | 3 | 2 | — | $3,100 | $5,200 | $5,200 | Negotiable |
| 1 | 3 | 2 | — | $2,400 | $2,400 | $2,400 | Negotiable |
| 1 | 2 | 1 | — | $1,823 | $1,823 | $2,000 | Negotiable |
| 1 | 3 | 2 | — | $3,709 | $3,709 | $3,800 | Negotiable |
| 2 | 2 | 1 | — | $0 | $5,000 | $2,500 | Partially |
| 4 | 2 | 1 | — | $2,310 | $9,240 | $2,400 | Negotiable |
| 1 | 2 | 2 | — | $2,309 | $2,309 | $2,400 | Negotiable |
| 1 | 2 | 1 | — | $2,500 | $2,500 | $2,500 | Unfurnished |
| 2 | 2 | 1 | — | $2,500 | $5,000 | $2,500 | Partially |
# of Buildings: 4
# of Units Total: 19
Separate Electric Meters: 15
Separate Gas Meters: 15
Separate Water Meters: 2
Rent Control: Yes
Tenant Pays: Other
Financial Snapshot
Gross Rent Multiplier
13.5x
List Price / Annual Gross Rent
Cap Rate
5.37%
NOI / List Price
Gross Scheduled Income: $575,316
Operating Expense: $153,445
Net Operating Income: $421,871
Annual Operating Expenses
Electric: $17,352
Furniture Replacement: $0
Gardener: $1,440
Fuel: $0
Insurance: $17,352
Licenses: $840
Maintenance: $0
New Taxes: $98,125
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $6,000
Water / Sewer: $11,232
Workers Comp: $0
Interior
Cooling: Ductless
Heating: Ductless
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Sixteen To Twenty Units 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: None
Parcel #: 5070012049
Additional Parcels: No
Tax Lot: 47
Tax Block: 1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Street Lights
Nearby Schools
Nearby schools around the 1441 S Cloverdale, Los Angeles, CA 90019. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$6,200,000
Total Interest
$7,907,758
Total Payment
$14,107,758
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$47,411
per month
Property History for 1441 S Cloverdale
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 1441 S Cloverdale