$4,300,000
1303 Lilac Terrace, Los Angeles CA 90026
Multi-Family (10 Units)
Property type
134 days
On market
$720
Price per sqft
3 cars
Garage
1923
Year built
21,718 sqft
Lot size
Open Houses
Overview
A great investment opportunity awaits you at 1303 Lilac Terrace in the Echo Park area of Los Angeles. This quiet area is rapidly growing & gentrifying in Northeast LA adjacent to Dodger Stadium & Silverlake. The property sits on a large half acre lot of 21,717 square feet and consists of 10 bungalow individual buildings. There are 9- 1bed/1bath units and 1- 2bed/1bath unit...
Listing provided by: Stephen Biskup DRE #01854478 626-428-6010, Sotheby's International Realty, Christina Dreyer DRE #00999071, Sotheby's International Realty
Listing updated: May 21, 2026 at 08:57pm.
Last checked: Jun 3, 2026 at 03:30pm
Source: CRMLS #PF26016505
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $3,270 | $3,270 | $3,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,500 | $1,500 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,562 | $1,562 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,317 | $2,317 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,303 | $2,303 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,317 | $2,317 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,555 | $1,555 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $1,580 | $1,580 | $2,700 | Unfurnished |
| 1 | 1 | 1 | — | $2,300 | $2,300 | $2,700 | Unfurnished |
| 1 | 1 | 0 | — | $2,100 | $2,100 | $2,700 | Unfurnished |
# of Buildings: 9
# of Units Total: 10
Separate Electric Meters: 10
Separate Gas Meters: 10
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity, Gas, Other
Financial Snapshot
Gross Rent Multiplier
16.6x
List Price / Annual Gross Rent
Cap Rate
5.1%
NOI / List Price
Gross Scheduled Income: $259,260
Operating Expense: $37,900
Net Operating Income: $221,100
Annual Operating Expenses
Electric: $0
Gardener: $5,800
Fuel: $0
Insurance: $4,000
Professional Management: $0
Trash: $0
Water / Sewer: $6,000
Other Expense: $12,000
Interior
Laundry: Laundry Room
Entry Location: Ground
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Sixteen To Twenty Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5406011022
Additional Parcels: No
Tax Lot: 5-7,
Zoning: LARD1.5
Community
Senior Community: No
Community Features: Park, Street Lights, Urban
Nearby Schools
Nearby schools around the 1303 Lilac Terrace, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,440,000
Total Interest
$4,387,530
Total Payment
$7,827,530
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$26,372
per month
Property History for 1303 Lilac Terrace
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 1303 Lilac Terrace