$1,985,000
2917 Walton, Los Angeles CA 90007
Multi-Family (5 Units)
Property type
4 days
On market
$433
Price per sqft
0 cars
Garage
1926
Year built
6,253 sqft
Lot size
Open Houses
Overview
Strategically located within walking distance to USC, this well-maintained 5-unit investment property offers an excellent opportunity in a HIGHLY DESIRABLE RENTAL MARKET. The property consists of a fourplex plus a detached single-family residence, providing a strong and flexible income-producing portfolio. The units are upgraded and well maintained, low or no maintenace....
Listing provided by: Lourdes Galvez DRE #01439834 562-715-6240, Lourdes Galvez, Broker
Listing updated: Jun 3, 2026 at 10:31pm.
Last checked: Jun 3, 2026 at 11:00pm
Source: CRMLS #DW26119234
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,800 | $2,800 | $3,200 | Furnished |
| 2 | 3 | 2 | — | $2,800 | $5,600 | $3,000 | Furnished |
| 2 | 3 | 2 | — | $2,500 | $5,000 | $3,000 | Furnished |
# of Buildings: 2
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 5
Total Actual Rent: $13,400
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
12.4x
List Price / Annual Gross Rent
Cap Rate
6.82%
NOI / List Price
Gross Scheduled Income: $160,000
Operating Expense: $24,610
Net Operating Income: $135,390
Annual Operating Expenses
Electric: $3,240
Fuel: $0
Insurance: $4,000
Licenses: $540
New Taxes: $13,090
Pest Control: $500
Professional Management: $1
Trash: $0
Water / Sewer: $3,230
Interior
Laundry: Common Area
Entry Location: Steps Up
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Near Public Transit
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 #: 5054035020
Additional Parcels: No
Tax Lot: 78
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 2917 Walton, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,588,000
Total Interest
$2,025,406
Total Payment
$3,613,406
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,255
per month
Property History for 2917 Walton
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 2917 Walton