$950,000
-$49,8882814 Wabash Avenue, Los Angeles CA 90033
Multi-Family (Triplex)
Property type
964 days
On market
$435
Price per sqft
0 cars
Garage
1924
Year built
5,917 sqft
Lot size
Home highlights
Open Houses
Overview
This outstanding 3-unit income property on a 5,917-lot size is ideal for both seasoned investors and first-time multifamily buyers in a rapidly growing neighborhood. Two units are 3 bedrooms, 1 bath. One unit 1 bedroom, 1 bath. New roofs on both buildings. All three units have hardwood floors. The property offers 3 on-site parking spaces and very low maintenance greenery....
Listing provided by: Eddie Angulo DRE #01111807, Caldwell Realty, Luisa Angulo DRE #01875030, Caldwell Realty
Listing updated: Mar 22, 2026 at 11:36pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #PW23188703
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $1,800 | $1,800 | $2,500 | Unfurnished |
| 1 | 3 | 1 | — | $1,600 | $1,800 | $2,500 | Unfurnished |
| 1 | 1 | 0 | — | $1,125 | $1,125 | $2,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
17.5x
List Price / Annual Gross Rent
Cap Rate
4.54%
NOI / List Price
Gross Scheduled Income: $54,300
Operating Expense: $11,156
Net Operating Income: $43,144
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,796
New Taxes: $5,640
Trash: $0
Water / Sewer: $3,720
Interior
Room Type: Kitchen, Living Room
Flooring: Laminate
Fireplace: None
Laundry: None
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Water Connected
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5178003040
Additional Parcels: No
Tax Lot: 17
Zoning: LAC2
Tax Block: H
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 2814 Wabash Avenue, Los Angeles, CA 90033. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$760,000
Total Interest
$969,338
Total Payment
$1,729,338
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,943
per month
Property History for 2814 Wabash Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90033.
Similar Homes
Listings with similar prices to 2814 Wabash Avenue