$3,200,000
11158 Massachusetts, Los Angeles CA 90025
Multi-Family (14 Units)
Property type
15 days
On market
$529
Price per sqft
0 cars
Garage
1955
Year built
7,003 sqft
Lot size
Open Houses
Overview
11158-11162 Massachusetts Ave is an apartment community constructed in 1955. The property totals 6,044 gross square footage and consists of (2) Efficiency/One-Bathroom units, (10) Studio/One-Bathroom units and (2) One-Bedroom/One-Bathroom units averaging 421 square feet per unit. The property has approximately 12 open parking spaces. Situated in the neighborhood of...
Listing provided by: Brent Sprenkle DRE #01290116, NorthMarq Realty Services, Inc
Listing updated: May 21, 2026 at 10:41pm.
Last checked: Jun 5, 2026 at 09:00am
Source: CRMLS #OC26110157
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 0 | 1 | — | $1,559 | $3,118 | $3,300 | Furnished |
| 10 | 0 | 1 | — | $1,563 | $15,633 | $17,950 | Furnished |
| 2 | 1 | 1 | — | $1,966 | $3,932 | $4,390 | Furnished |
# of Buildings: 1
# of Units Total: 14
Separate Electric Meters: 14
Separate Gas Meters: 14
Separate Water Meters: 14
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
11.8x
List Price / Annual Gross Rent
Cap Rate
5.18%
NOI / List Price
Gross Scheduled Income: $272,196
Vacancy Allowance: $8,166
Operating Expense: $99,572
Net Operating Income: $165,669
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: Common Area
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: None
Sewer: None
Utilities: Sewer Not Available, Water Not Available
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 12
Parking Total: 12
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 4324035001
Additional Parcels: No
Tax Lot: 1
Tax Block: K
Community
Senior Community: No
Community Features: Biking, Curbs, Dog Park, Golf, Gutters, Hiking, Park, Rural, Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 11158 Massachusetts, Los Angeles, CA 90025. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,560,000
Total Interest
$3,265,139
Total Payment
$5,825,139
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,664
per month
Property History for 11158 Massachusetts
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 11158 Massachusetts