$1,250,000
-$50,0003922 W 28th, Los Angeles CA 90018
Multi-Family (Triplex)
Property type
37 days
On market
$517
Price per sqft
0 cars
Garage
1922
Year built
5,397 sqft
Lot size
Home highlights
Open Houses
Overview
Opportunity is knocking! Don’t miss this beautiful income-producing triplex located in an up-and-coming neighborhood. This is a rare chance to own a fully renovated triplex with excellent investment potential. The front home features 3 bedrooms and 2 bathrooms, thoughtfully upgraded with a modern open-concept layout. The second unit offers 1 bedroom and 1 bathroom with a...
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 #DW26092240
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,600 | $3,600 | $3,600 | Negotiable |
| 1 | 2 | 2 | — | $2,800 | $2,800 | $2,800 | Negotiable |
| 1 | 1 | 1 | — | $2,200 | $2,200 | $2,200 | Negotiable |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
12.1x
List Price / Annual Gross Rent
Cap Rate
6.08%
NOI / List Price
Gross Scheduled Income: $103,200
Operating Expense: $103,200
Net Operating Income: $79,030
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $960
Fuel: $0
Insurance: $6,600
Licenses: $360
Maintenance: $0
New Taxes: $16,250
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Interior
Cooling: Central Air
Heating: Central
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 2
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Two To Five 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 #: 5051013023
Additional Parcels: No
Tax Lot: 86
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 3922 W 28th, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,000,000
Total Interest
$1,275,445
Total Payment
$2,275,445
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,773
per month
Property History for 3922 W 28th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 3922 W 28th