$3,300,000
964 E 32nd, Los Angeles CA 90011
Multi-Family (18 Units)
Property type
10 days
On market
$434
Price per sqft
0 cars
Garage
1904
Year built
10,910 sqft
Lot size
Open Houses
Overview
Calling Investors to own eighteen units located on 964 E 32nd St Los Angeles, Ca consisting of; Four single units, Six units with one bedroom/one bathroom, Five units with two bedrooms/one bathroom, One unit is three bedrooms/one bathroom and Two units with two bedrooms/one bathroom (Brand new ADU's ready to rent) Please call the agent for more details.........
Listing provided by: CONSUELO RODRIGUEZ DRE #01762067 323-317-5151, RICO & RICO REALTY AND ASSOCIATES
Listing updated: May 27, 2026 at 03:30am.
Last checked: Jun 5, 2026 at 10:00pm
Source: CRMLS #MB26114434
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 18 | 0 | 0 | — | $17,835 | $17,835 | $22,235 | Unfurnished |
# of Buildings: 4
# of Units Total: 18
Separate Electric Meters: 18
Separate Gas Meters: 18
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
12.4x
List Price / Annual Gross Rent
Cap Rate
6.23%
NOI / List Price
Gross Scheduled Income: $266,820
Operating Expense: $61,260
Net Operating Income: $205,560
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $5,400
Maintenance: $3,000
New Taxes: $46,200
Professional Management: $0
Trash: $0
Water / Sewer: $4,500
Interior
Laundry: None
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 #: 5114019032
Additional Parcels: No
Tax Lot: 108
Community
Senior Community: No
Community Features: Street Lights, Suburban
Nearby Schools
Nearby schools around the 964 E 32nd, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,640,000
Total Interest
$3,367,174
Total Payment
$6,007,174
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$20,274
per month
Property History for 964 E 32nd
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 964 E 32nd