$1,870,000
5621 La Mirada Avenue, Los Angeles CA 90038
Multi-Family (Duplex)
Property type
207 days
On market
$137
Price per sqft
0 cars
Garage
1920
Year built
7,494 sqft
Lot size
Home highlights
Open Houses
Overview
RTI ready! This Hollywood project offers an excellent investment opportunity in a high-demand rental market. Situated in the heart of Hollywood, close to major job centers, schools, and public transportation. With a modern co-living design, 45 private bedrooms, each with ensuite bathrooms—ideal for young professionals or transitional housing program. Walking distance to...
Listing provided by: Zhu Liu DRE #02116709, Pinnacle Real Estate Group
Listing updated: Feb 24, 2026 at 07:34pm.
Last checked: Jun 5, 2026 at 08:31pm
Source: CRMLS #OC25257943
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 45 | 47 | — | $900,000 | $900,000 | $900,000 | Partially |
# of Buildings: 1
# of Units Total: 1
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
2.1x
List Price / Annual Gross Rent
Cap Rate
43.32%
NOI / List Price
Gross Scheduled Income: $900,000
Operating Expense: $90,000
Net Operating Income: $810,000
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Cooling: Central Air
Heating: Central
Laundry: Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 4
Levels: One
Common Walls: No Common Walls
Lot Features: Back Yard
Pool: None
Water Source: Public
Sewer: Private Sewer
View: None
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: Yes
Land Lease Amount: $0
Common Interest: None
Parcel #: 5536002012
Additional Parcels: No
Tax Lot: 14
Zoning: LAR3
Tax Block: 2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking
Nearby Schools
Nearby schools around the 5621 La Mirada Avenue, Los Angeles, CA 90038. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,496,000
Total Interest
$1,908,066
Total Payment
$3,404,066
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,554
per month
Property History for 5621 La Mirada Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90038.
Similar Homes
Listings with similar prices to 5621 La Mirada Avenue