$2,200,000
1465 W 25th, Los Angeles CA 90007
Multi-Family (7 Units)
Property type
74 days
On market
$408
Price per sqft
0 cars
Garage
1964
Year built
6,752 sqft
Lot size
Open Houses
Overview
Great Income Property ... $$$ CASH FLOW $$$ ... Approx. Cap Rate of 6.25 % (Possibly more) . Clean, Well Maintain 2 Story Building, 7 Units, 12 Bedrooms, 8 Baths, Fully Occupied, Laundry Income $$, Close to USC Campus & University Park, lots of Parking in the back.. Separate Electric Meter, Separate Gas Meter, ... Drive-by to appreciate. Please do Not Disturb Tenants.
Listing provided by: Alvin Benipayo DRE #01085934, Realty ONE Group West
Listing updated: Apr 1, 2026 at 06:58pm.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #IG26062011
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $887 | $887 | $2,250 | Unfurnished |
| 1 | 1 | 1 | — | $2,169 | $2,169 | $2,250 | Unfurnished |
| 1 | 3 | 2 | — | $2,625 | $2,625 | $3,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,558 | $1,558 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,222 | $2,222 | $2,250 | Unfurnished |
| 1 | 2 | 1 | — | $2,395 | $2,395 | $2,700 | Unfurnished |
| 1 | 2 | 1 | — | $1,922 | $1,922 | $2,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 0
Separate Gas Meters: 0
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
13.8x
List Price / Annual Gross Rent
Cap Rate
6.25%
NOI / List Price
Gross Scheduled Income: $159,787
Operating Expense: $22,231
Net Operating Income: $137,556
Annual Operating Expenses
Electric: $0
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Front Yard, Level
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 #: 5054026015
Additional Parcels: No
Tax Lot: 57
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 1465 W 25th, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,760,000
Total Interest
$2,244,783
Total Payment
$4,004,783
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,566
per month
Property History for 1465 W 25th
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 1465 W 25th