$1,300,000
2000 W 54th, Los Angeles CA 90062
Multi-Family (Fourplex)
Property type
132 days
On market
$524
Price per sqft
2 cars
Garage
1948
Year built
7,280 sqft
Lot size
Home highlights
Open Houses
Overview
Strategically located in South Los Angeles, this multi-family asset is just minutes from major landmarks including the Los Angeles Memorial Coliseum, various museums, and the urban core of Downtown Los Angeles. This property is ideal for an investor or an owner-occupant who wishes to live in one unit while generating cash flow from the others. The property features four units,...
Listing provided by: Tracy Adewunmi DRE #01786069 310-529-2152, Tracy Adewunmi, Broker
Listing updated: Mar 31, 2026 at 02:06pm.
Last checked: Jun 5, 2026 at 12:31am
Source: CRMLS #IN26016451
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $0 | $0 | $2,800 | Unfurnished |
| 1 | 2 | 1 | — | $2,000 | $2,000 | $2,000 | Unfurnished |
| 1 | 1 | 1 | — | $1,333 | $1,333 | $1,333 | Unfurnished |
| 1 | 1 | 1 | — | $1,333 | $1,333 | $1,333 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 4
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
14.5x
List Price / Annual Gross Rent
Cap Rate
6.5%
NOI / List Price
Gross Scheduled Income: $89,736
Operating Expense: $5,200
Net Operating Income: $84,536
Annual Operating Expenses
Gardener: $400
Insurance: $900
Trash: $1,850
Water / Sewer: $2,050
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Convection Oven
Fireplace: None
Laundry: Inside
Entry Location: 54th And Grammercy
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Multi Split
Property Condition: Turnkey
Common Walls: Two Common Walls Or More
Lot Features: Back Yard, Corner Lot, Lawn
Pool: None
Spa: None
Fencing: Chain Link
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Sewer Connected
View: None
Garage and Parking
Garage Spaces: 2
Uncovered Spaces: 2
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5005016020
Additional Parcels: No
Tax Lot: 532
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks, Urban
Nearby Schools
Nearby schools around the 2000 W 54th, Los Angeles, CA 90062. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,040,000
Total Interest
$1,326,463
Total Payment
$2,366,463
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,078
per month
Property History for 2000 W 54th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90062.
Similar Homes
Listings with similar prices to 2000 W 54th