$1,950,000
5144 W 21st Street, Los Angeles CA 90016
Multi-Family (6 Units)
Property type
470 days
On market
$423
Price per sqft
6 cars
Garage
1964
Year built
8,324 sqft
Lot size
Home highlights
Open Houses
Overview
New roof has been installed! Don't miss this prime investment opportunity in a hot market located in Mid City, Los Angeles. All units have been well kept. A two story six (6) unit apartment building all comprised of (2)Studios w/1bath and (4)1bed/1bath, with close proximity to the 10 Freeway and the Westside, this property offers tenants convenient access to freeway with...
Listing provided by: Alan Cruz DRE #01518829 661-932-5117, Equity Smart Real Estate Services
Listing updated: Feb 11, 2026 at 05:23pm.
Last checked: Jun 5, 2026 at 04:00am
Source: CRMLS #PW25035817
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 6 | 6 | 1 | $8,103 | $8,103 | $2,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 6
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
20.1x
List Price / Annual Gross Rent
Cap Rate
4.37%
NOI / List Price
Gross Scheduled Income: $97,239
Operating Expense: $11,947
Net Operating Income: $85,292
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,283
Professional Management: $2,500
Trash: $600
Water / Sewer: $0
Interior
Cooling: Central Air
Heating: Floor Furnace
Fireplace: None
Laundry: None
Entry Location: Main Street
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
View: City Lights, Neighborhood
Road Frontage Type: City Street, Highway
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5062008001
Additional Parcels: No
Tax Lot: 607
Zoning: LARD2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 5144 W 21st Street, Los Angeles, CA 90016. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,560,000
Total Interest
$1,989,694
Total Payment
$3,549,694
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,042
per month
Property History for 5144 W 21st Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90016.
Similar Homes
Listings with similar prices to 5144 W 21st Street