$1,900,000
3661 Dunn Drive, Los Angeles CA 90034
Multi-Family (7 Units)
Property type
7 days
On market
$380
Price per sqft
11 cars
Garage
1987
Year built
5,847 sqft
Lot size
Open Houses
Overview
Rare investment opportunity to acquire a 7-unit multifamily property in the highly desirable Palms neighborhood. The unit mix consists of one 2-bedroom, 2.5-bathroom two-story townhouse, one 1-bedroom, 1-bathroom unit with a loft, and five 1-bedroom, 1-bathroom units. The property offers 11 underground parking spaces and on-site laundry facilities for tenant...
Listing provided by: Gloria Zelaya DRE #01349022, Real Broker
Listing updated: Jun 4, 2026 at 05:51pm.
Last checked: Jun 4, 2026 at 06:30pm
Source: CRMLS #PF26117305
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 3 | — | $2,900 | $2,900 | $2,900 | Unfurnished |
| 1 | 1 | 1 | — | $1,600 | $1,600 | $2,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,700 | $1,700 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,243 | $1,243 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,505 | $1,505 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,300 | $1,300 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $1,505 | $1,505 | $2,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 7
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 7
Total Actual Rent: $11,753
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
13.5x
List Price / Annual Gross Rent
Cap Rate
2.94%
NOI / List Price
Gross Scheduled Income: $141,036
Vacancy Allowance: $3,912
Vacancy Allowance Rate: 2%
Operating Expense: $85,147
Net Operating Income: $55,889
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $1,200
Fuel: $0
Insurance: $7,638
Licenses: $461
Maintenance: $17,500
New Taxes: $27,300
Pest Control: $420
Pool: $0
Professional Management: $9,584
Supplies: $0
Trash: $7,250
Water / Sewer: $11,794
Workers Comp: $2,000
Other Expense: $0
Interior
Laundry: Common Area
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Multi Split
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned, Covered
Garage Spaces: 11
Parking Total: 11
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 4313007013
Additional Parcels: No
Tax Lot: 41
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 3661 Dunn Drive, Los Angeles, CA 90034. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,520,000
Total Interest
$1,938,676
Total Payment
$3,458,676
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,737
per month
Property History for 3661 Dunn Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90034.
Similar Homes
Listings with similar prices to 3661 Dunn Drive