$875,000
1256 W 22nd, Los Angeles CA 90007
Multi-Family (Fourplex)
Property type
1 day
On market
$359
Price per sqft
0 cars
Garage
1901
Year built
5,859 sqft
Lot size
Home highlights
Open Houses
Overview
Prime 4-unit investment opportunity just steps from USC and located within the USC Security Patrol Zone. This beautifully restored apartment building offers an exceptional location near USC, the LA Memorial Coliseum, BMO Stadium, the Natural History Museum, and Downtown Los Angeles. Subject to LA City RSO rent control, the property presents significant upside potential with...
Listing provided by: Cassie French DRE #02154751, The Agency
Listing updated: Jun 11, 2026 at 07:34pm.
Last checked: Jun 11, 2026 at 08:00pm
Source: CRMLS #OC26126352
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $925 | $925 | $2,100 | Unfurnished |
| 2 | 1 | 1 | — | $847 | $847 | $2,100 | Unfurnished |
| 3 | 1 | 1 | — | $763 | $763 | $2,100 | Unfurnished |
| 4 | 1 | 1 | — | $709 | $709 | $2,100 | Unfurnished |
# of Buildings: 1
# of Units Total: 10
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 4
Ranges: 10
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $3,244
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
22.5x
List Price / Annual Gross Rent
Gross Scheduled Income: $38,928
Operating Expense: $488
Net Operating Income: $0
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $4,000
Professional Management: $0
Trash: $488
Water / Sewer: $0
Interior
Room Type: Family Room, Kitchen
Cooling: Wall Window Units
Appliances: Gas Range
Fireplace: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Asphalt
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Garage and Parking
Parking: Driveway Level, Driveway, On Site, Paved, One Space
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5055019021
Additional Parcels: No
Tax Lot: 20
Tax Block: 12
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 1256 W 22nd, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$700,000
Total Interest
$892,811
Total Payment
$1,592,811
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,486
per month
Property History for 1256 W 22nd
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 1256 W 22nd