$1,750,000
6325 S Figueroa Street, Los Angeles CA 90003
Multi-Family (10 Units)
Property type
153 days
On market
$265
Price per sqft
0 cars
Garage
1923
Year built
9,610 sqft
Lot size
Open Houses
Overview
First Time on the Market in 30 Years! Bungalow Style 10-Unit Apartment*** Separately Metered for Gas and Electricity Owner Pays for Water*** 5 Separate Buildings*** 4 Units Will Be Delivered Vacant*** Approximately 56% Rental Upside*** 7.79% CAP Rate***
Listing provided by: Eddy Caballero DRE #01945899, CENTURY 21 CITRUS REALTY INC
Listing updated: Feb 24, 2026 at 09:54pm.
Last checked: Jun 5, 2026 at 03:30am
Source: CRMLS #OC26001102
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,500 | $1,500 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,112 | $1,112 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $1,800 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $2,100 | Unfurnished |
| 1 | 3 | 1 | — | $1,928 | $1,928 | $2,300 | Unfurnished |
| 1 | 2 | 1 | — | $2,000 | $2,000 | $2,100 | Unfurnished |
| 1 | 1 | 1 | — | $1,113 | $1,113 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $1,600 | $1,600 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $1,800 | Unfurnished |
# of Buildings: 5
# of Units Total: 10
Separate Electric Meters: 10
Separate Gas Meters: 10
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 6
Total Actual Rent: $9,253
Financial Snapshot
Gross Rent Multiplier
8.7x
List Price / Annual Gross Rent
Cap Rate
7.79%
NOI / List Price
Gross Scheduled Income: $201,041
Operating Expense: $58,769
Net Operating Income: $136,241
Annual Operating Expenses
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: One
Common Walls: Item2 Common Walls
Lot Features: Item01 Unit Acre
Pool: None
Water Source: None
Sewer: None
Utilities: Sewer Not Available, Water Not Available
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6004020038
Additional Parcels: No
Tax Lot: 424
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 6325 S Figueroa Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,400,000
Total Interest
$1,785,623
Total Payment
$3,185,623
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,822
per month
Property History for 6325 S Figueroa Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 6325 S Figueroa Street