$750,000
-$50,0004512 S Vermont Avenue, Los Angeles CA 90037
Multi-Family
Property type
407 days
On market
$143
Price per sqft
0 cars
Garage
1930
Year built
5,252 sqft
Lot size
Home highlights
Open Houses
Overview
Value-Add Property - Single Family Fixer and Vacant Store Front This mix-use property is perfect for developers seeking a value-add investment with significant upside. The lot currently includes two buildings, one of which is boarded up, and has an existing tenant (seller will deliver vacant as part of offering and asking price).
Listing provided by: Steven Gray DRE #02194905, eXp Realty of Greater Los Angeles
Listing updated: Apr 16, 2026 at 10:56am.
Last checked: Jun 5, 2026 at 06:01pm
Source: CRMLS #PW25090161
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 0 | — | $16,800 | $16,800 | $28,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 1
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Carpet: 1
Ranges: 1
Refrigerator: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
44.6x
List Price / Annual Gross Rent
Cap Rate
1.34%
NOI / List Price
Gross Scheduled Income: $16,800
Operating Expense: $6,720
Net Operating Income: $10,080
Annual Operating Expenses
Electric: $1
Fuel: $1
Insurance: $1,000
Trash: $1
Water / Sewer: $1
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Flooring: Carpet, Tile
Cooling: None
Heating: Combination, Space Heater
Appliances: Gas Oven, Gas Range, Refrigerator, Water Heater
Fireplace: None
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shingle
Foundation: Concrete Perimeter, Slab
Construction Materials: Block
Property Condition: Fixer, Repairs Cosmetic, Repairs Major
Common Walls: No Common Walls
Security Features: Window Bars
Lot Features: Zero To One Unit Acre, Near Public Transit, Walkstreet, Yard
Pool: None
Fencing: Chain Link
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Phone Available, Sewer Connected, Water Connected
View: None
Road Frontage Type: Alley, City Street
Road Surface Type: Alley Paved, Paved
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5018008014
Additional Parcels: No
Tax Lot: 38
Zoning: LAC2
Community
Senior Community: No
Community Features: Curbs, Urban
Nearby Schools
Nearby schools around the 4512 S Vermont Avenue, Los Angeles, CA 90037. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$600,000
Total Interest
$765,267
Total Payment
$1,365,267
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,724
per month
Property History for 4512 S Vermont Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90037.
Similar Homes
Listings with similar prices to 4512 S Vermont Avenue