$2,090,000
3925 Barrett, Los Angeles CA 90032
Multi-Family (6 Units)
Property type
22 days
On market
$307
Price per sqft
0 cars
Garage
1963
Year built
7,647 sqft
Lot size
Open Houses
Overview
Exceptional investment opportunity featuring 6 spacious multi-family units across two separate well-maintained buildings situated on a 6,816 SF lot. Each unit offers an expansive 3-bedroom, 2-bathroom floor plan with over 1,100 square feet of living space, providing strong tenant appeal and excellent rental potential. The property has been pridefully maintained and offers a...
Listing provided by: Gabriel Diaz DRE #01267046 323-855-8656, Pak Home Realty
Listing updated: May 15, 2026 at 01:43am.
Last checked: Jun 4, 2026 at 04:00am
Source: CRMLS #DW26105914
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 9 | 8 | — | $6,000 | $6,000 | $8,400 | Unfurnished |
| 3 | 9 | 8 | — | $6,000 | $6,000 | $8,400 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
14.5x
List Price / Annual Gross Rent
Cap Rate
5.5%
NOI / List Price
Gross Scheduled Income: $144,000
Operating Expense: $29,050
Net Operating Income: $114,950
Annual Operating Expenses
Electric: $100
Fuel: $0
Insurance: $333
Professional Management: $0
Trash: $100
Water / Sewer: $500
Interior
Cooling: Wall Window Units
Heating: Wall Furnace
Laundry: Common Area, Washer Hookup, Gas Dryer Hookup, Laundry Room
Entry Location: Upper
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Sloped Down, Irregular Lot, Rectangular Lot, Sloped Up
Pool: None
Water Source: Public
Sewer: Sewer Tap Paid
Garage and Parking
Garage Spaces: 0
Carport Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5309003020
Additional Parcels: No
Tax Lot: 82
Community
Senior Community: No
Community Features: Biking, Curbs, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 3925 Barrett, Los Angeles, CA 90032. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,672,000
Total Interest
$2,132,544
Total Payment
$3,804,544
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,895
per month
Property History for 3925 Barrett
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90032.
Similar Homes
Listings with similar prices to 3925 Barrett