$1,945,000
+$50,00014324 Roscoe, Panorama City CA 91402
Multi-Family (8 Units)
Property type
106 days
On market
$321
Price per sqft
6 cars
Garage
1953
Year built
8,367 sqft
Lot size
Open Houses
Overview
The Roscoe Apartments is located in Panorama City, and a prime investment opportunity in today’s market. The building is within walking distance of shopping and eateries in the city, and situated just a short distance from major freeways – making it a quick drive to Sherman Oaks, Studio City and Burbank. The apartment complex has 8 units in total and features an ideal unit...
Listing provided by: Jack Baboudjian DRE #01372116, Baboudjian Properties Inc.
Listing updated: May 18, 2026 at 08:27pm.
Last checked: Jun 3, 2026 at 10:31pm
Source: CRMLS #GD26037513
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,695 | $1,695 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,277 | $1,277 | $1,800 | Unfurnished |
| 1 | 2 | 1 | — | $1,577 | $1,577 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $2,095 | $2,095 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,745 | $1,745 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,144 | $1,144 | $1,800 | Unfurnished |
| 1 | 2 | 1 | — | $1,614 | $1,614 | $2,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 9
Separate Gas Meters: 9
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 8
Total Actual Rent: $13,347
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
5.75%
NOI / List Price
Gross Scheduled Income: $161,781
Operating Expense: $50,033
Net Operating Income: $111,748
Annual Operating Expenses
Electric: $1,077
Gardener: $1,440
Fuel: $369
Insurance: $8,063
Maintenance: $3,352
New Taxes: $23,333
Professional Management: $0
Trash: $0
Water / Sewer: $12,398
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Six To Ten Units Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 6
Uncovered Spaces: 1
Parking Total: 7
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 2212010019
Additional Parcels: No
Tax Lot: 131
Community
Senior Community: No
Community Features: Curbs, Sidewalks
Nearby Schools
Nearby schools around the 14324 Roscoe, Panorama City, CA 91402. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,556,000
Total Interest
$1,984,592
Total Payment
$3,540,592
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,011
per month
Property History for 14324 Roscoe
Panorama City Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91402.
Similar Homes
Listings with similar prices to 14324 Roscoe