$3,899,000
4863 Elizabeth Street, Cudahy CA 90201
Multi-Family (10 Units)
Property type
18 days
On market
$354
Price per sqft
10 cars
Garage
1949
Year built
16,402 sqft
Lot size
Open Houses
Overview
Great investment for long term income property well maintained
Listing provided by: RICHER LAPORTE DRE #01165092 951-780-9211, PRECISION REALTY
Listing updated: May 20, 2026 at 04:02pm.
Last checked: Jun 3, 2026 at 07:31pm
Source: CRMLS #IV26067743
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 1 | $1,770 | $1,770 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,480 | $1,480 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,435 | $1,435 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,480 | $1,480 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,395 | $1,395 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,480 | $1,480 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,480 | $1,480 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,480 | $1,480 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $1,480 | $1,480 | $3,000 | Unfurnished |
| 1 | 3 | 2 | 1 | $2,800 | $2,800 | $3,000 | Unfurnished |
# of Buildings: 10
# of Units Total: 10
Separate Electric Meters: 10
Separate Gas Meters: 10
Separate Water Meters: 2
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
20.0x
List Price / Annual Gross Rent
Cap Rate
4.41%
NOI / List Price
Gross Scheduled Income: $195,360
Operating Expense: $23,000
Net Operating Income: $172,000
Annual Operating Expenses
Insurance: $6,500
Professional Management: $4,000
Trash: $12,000
Water / Sewer: $10,200
Interior
Laundry: Inside
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 10
Parking Total: 10
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6226031033
Additional Parcels: No
Tax Lot: 132
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 4863 Elizabeth Street, Cudahy, CA 90201. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,119,200
Total Interest
$3,978,368
Total Payment
$7,097,568
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$23,927
per month
Property History for 4863 Elizabeth Street
Cudahy Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90201.
Similar Homes
Listings with similar prices to 4863 Elizabeth Street