$1,800,000
4603 Ellenwood Drive, Los Angeles CA 90041
Multi-Family
Property type
157 days
On market
$436
Price per sqft
0 cars
Garage
1928
Year built
9,150 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional income opportunity in one of Northeast LA's most desirable and consistently high-demand neighborhoods! Located in the heart of prime Eagle Rock, this rare offering features a charming single-family residence in the front and three additional detached units in the rear--an ideal setup for owner-users, investors, or multigenerational living.The front home offers 3...
Listing provided by: Katherine Vargas DRE #01824109, Katherine Vargas
Listing updated: Dec 30, 2025 at 07:22pm.
Last checked: Jun 5, 2026 at 09:00pm
Source: CRMLS #P1-25267
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| — | 2 | 1 | — | $2,569 | $2,569 | $2,569 | Unfurnished |
| — | 3 | 2 | — | $1,893 | $1,893 | $1,893 | — |
| — | 2 | 1 | — | $1,872 | $1,872 | $1,872 | — |
| — | 3 | 2 | — | $2,500 | $2,500 | $2,500 | — |
# of Buildings: 2
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
17.0x
List Price / Annual Gross Rent
Cap Rate
4.16%
NOI / List Price
Gross Scheduled Income: $106,003
Operating Expense: $31,093
Net Operating Income: $74,910
Annual Operating Expenses
Electric: $1,149
Gardener: $2,160
Insurance: $3,413
New Taxes: $9,131
Pest Control: $1,116
Professional Management: $6,360
Trash: $3,631
Water / Sewer: $3,730
Other Expense: $404
Interior
Interior Features: Unfurnished
Cooling: Central Air
Heating: Central
Fireplace: None
Laundry: Common Area
Exterior
Property Attached: Yes
Common Walls: No One Above, No One Below
Lot Features: Sprinklers None
Pool: None
Spa: None
View: None
Garage and Parking
Parking: Carport
Garage Spaces: 0
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5473034011
Tax Lot: 47
Tax Tract #: 4818
Subdivision: Other
Tax Tract: 4818
Community
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Sidewalks
Nearby Schools
Nearby schools around the 4603 Ellenwood Drive, Los Angeles, CA 90041. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,440,000
Total Interest
$1,836,641
Total Payment
$3,276,641
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,127
per month
Property History for 4603 Ellenwood Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90041.
Similar Homes
Listings with similar prices to 4603 Ellenwood Drive