$998,000
1126 White Knoll Drive, Los Angeles CA 90012
Multi-Family (5 Units)
Property type
1 day
On market
$388
Price per sqft
0 cars
Garage
1921
Year built
4,351 sqft
Lot size
Home highlights
Open Houses
Overview
Echo Park Hillside Investment Opportunity with Significant Upside Potential 5 -unit multifamily property perched on a hillside above Dodger Stadium in one of Los Angeles’ most dynamic and rapidly evolving neighborhoods.Featuring three 1-bedroom units and two studio units, offering skyline views and surrounded by privacy and hillside charm ,this prooperty provides a living...
Listing provided by: JOSEPHINE SAN LUCAS DRE #01308257 562-843-8748, KELLER WILLIAMS LARCHMONT
Listing updated: Jun 8, 2026 at 05:28am.
Last checked: Jun 8, 2026 at 06:00am
Source: CRMLS #MB26111563
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,557 | $1,557 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $1,184 | $1,184 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $1,234 | $1,234 | $2,300 | Unfurnished |
| 1 | 0 | 1 | — | $1,395 | $1,395 | $2,000 | Unfurnished |
| 1 | 0 | 1 | — | $1,299 | $1,299 | $2,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: Yes
Total Actual Rent: $6,670
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
12.5x
List Price / Annual Gross Rent
Cap Rate
4.9%
NOI / List Price
Gross Scheduled Income: $80,040
Operating Expense: $31,172
Net Operating Income: $48,868
Annual Operating Expenses
Insurance: $4,500
New Taxes: $12,475
Professional Management: $0
Trash: $0
Interior
Flooring: Laminate
Cooling: Wall Window Units
Fireplace: None
Laundry: None
Entry Location: 1
Exterior
Architectural Style: Spanish
Property Attached: Yes
Stories Total: 1
Levels: One
Property Condition: Updated Remodeled
Common Walls: One Common Wall
Lot Features: Corner Lot
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
View: City Lights, Hills, Landmark, Panoramic
Other Structures: Sheds, Storage
Garage and Parking
Parking: On Site, Off Street
Garage Spaces: 0
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5406018013
Tax Lot: 6
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Hiking, Street Lights, Urban
Nearby Schools
Nearby schools around the 1126 White Knoll Drive, Los Angeles, CA 90012. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$798,400
Total Interest
$1,018,315
Total Payment
$1,816,715
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,236
per month
Property History for 1126 White Knoll Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90012.
Similar Homes
Listings with similar prices to 1126 White Knoll Drive