$1,189,000
-$100,0008826 Orchard, Los Angeles CA 90044
Multi-Family (6 Units)
Property type
53 days
On market
$198
Price per sqft
0 cars
Garage
1963
Year built
5,728 sqft
Lot size
Open Houses
Overview
Great opportunity to own six units including four units with two bedrooms/one bath each, one unit is three bedrooms/one bath and one more unit is under construction to obtain the final approval soon with 2 bedrooms and one bath. All five existing units are tenant occupied. the new unit will be delivered vacant.
Listing provided by: CONSUELO RODRIGUEZ DRE #01762067 323-317-5151, RICO & RICO REALTY AND ASSOCIATES
Listing updated: May 6, 2026 at 10:45pm.
Last checked: Jun 5, 2026 at 03:00pm
Source: CRMLS #MB26079057
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 0 | 0 | — | $6,210 | $6,210 | $8,410 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
11.8x
List Price / Annual Gross Rent
Cap Rate
5.92%
NOI / List Price
Gross Scheduled Income: $100,920
Operating Expense: $30,537
Net Operating Income: $70,383
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,400
Maintenance: $1,500
New Taxes: $16,757
Professional Management: $0
Trash: $0
Water / Sewer: $7,800
Other Expense: $1,080
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
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 #: 6038015007
Additional Parcels: No
Tax Lot: 244
Community
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 8826 Orchard, Los Angeles, CA 90044. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$951,200
Total Interest
$1,213,203
Total Payment
$2,164,403
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,401
per month
Property History for 8826 Orchard
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90044.
Similar Homes
Listings with similar prices to 8826 Orchard