$1,350,000
3212 Drew Street, Los Angeles CA 90065
Multi-Family (5 Units)
Property type
18 days
On market
$304
Price per sqft
0 cars
Garage
1962
Year built
9,603 sqft
Lot size
Open Houses
Overview
Exceptional investment opportunity in the heart of Glassell Park! This unique 5-unit income property offers a combined 4,437 sq ft of living space with a total of 11 bedrooms and 6 bathrooms. The front residence features approximately 2,400 sq ft with 3 bedrooms and 2 bathrooms, providing a spacious single-family home feel. The additional four units each offer 2 bedrooms and 1...
Listing provided by: Marlin Dginguerian DRE #01930762, JohnHart Real Estate
Listing updated: May 19, 2026 at 12:49am.
Last checked: Jun 3, 2026 at 10:01pm
Source: CRMLS #GD26108420
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,000 | $3,000 | $0 | Unfurnished |
| 3 | 2 | 1 | — | $750 | $750 | $0 | Unfurnished |
| 1 | 2 | 1 | — | $800 | $800 | $0 | Unfurnished |
# of Buildings: 2
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 5
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
18.8x
List Price / Annual Gross Rent
Cap Rate
2.03%
NOI / List Price
Gross Scheduled Income: $72,000
Operating Expense: $34,700
Net Operating Income: $27,400
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $4,800
Professional Management: $0
Trash: $2,500
Water / Sewer: $0
Interior
Laundry: None
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Available, Natural Gas Available, Sewer Available, Water Available
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5458016026
Additional Parcels: No
Tax Lot: 0
Zoning: LARD2
Community
Senior Community: No
Community Features: Curbs, Sidewalks
Nearby Schools
Nearby schools around the 3212 Drew Street, Los Angeles, CA 90065. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,080,000
Total Interest
$1,377,480
Total Payment
$2,457,480
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,383
per month
Property History for 3212 Drew Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90065.
Similar Homes
Listings with similar prices to 3212 Drew Street