$2,099,000
-$100,0001547 S Westgate, Los Angeles CA 90025
Multi-Family (4 Units)
Property type
48 days
On market
$585
Price per sqft
9 cars
Garage
1955
Year built
6,976 sqft
Lot size
Home highlights
Open Houses
Overview
Well-maintained four plex in the highly desirable Sawtelle neighborhood, ideally located near Brentwood, Santa Monica, UCLA, major employment centers, shopping, dining, and public transportation. Rare owner-user opportunity offering the ideal balance of comfortable living and supplemental rental income. The spacious front home lives like a single-family residence and...
Listing provided by: Kim Cohen DRE #02207184, Douglas Elliman Of California
Listing updated: May 13, 2026 at 04:03pm.
Last checked: Jun 4, 2026 at 06:00am
Source: CRMLS #NP26074955
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,214 | — | — | — |
| 1 | 2 | 2 | — | $2,095 | — | — | — |
| 1 | 2 | 1 | — | $2,600 | — | — | — |
| 1 | 1 | 1 | — | $2,357 | — | — | — |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 4
Rent Control: Yes
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
12.9x
List Price / Annual Gross Rent
Cap Rate
3.53%
NOI / List Price
Gross Scheduled Income: $163,200
Operating Expense: $30,000
Net Operating Income: $74,000
Annual Operating Expenses
Electric: $3,000
Fuel: $1,250
Insurance: $6,866
Professional Management: $5,691
Trash: $4,873
Water / Sewer: $3,000
Interior
Cooling: Central Air
Heating: Central, Space Heater
Fireplace: None
Laundry: Common Area, Laundry Closet
Entry Location: Ground
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned, Driveway
Garage Spaces: 9
Uncovered Spaces: 3
Parking Total: 12
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4263033011
Additional Parcels: No
Tax Lot: 10
Tax Block: 3
Community
Senior Community: No
Community Features: Curbs, Street Lights, Suburban
Nearby Schools
Nearby schools around the 1547 S Westgate, Los Angeles, CA 90025. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,679,200
Total Interest
$2,141,727
Total Payment
$3,820,927
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,950
per month
Property History for 1547 S Westgate
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90025.
Similar Homes
Listings with similar prices to 1547 S Westgate