$2,799,000
415 N La Fayette Park, Los Angeles CA 90026
Multi-Family (Fourplex)
Property type
94 days
On market
$493
Price per sqft
0 cars
Garage
2026
Year built
4,785 sqft
Lot size
Home highlights
Open Houses
Overview
NEW CONSTRUCTION | FOUR-UNIT LUXURY INVESTMENT PRIME Hi-Fi LOCATION | 6% PROFORMA CAP | NO RENT CONTROL This is a rare opportunity to acquire a brand-new, high-yield asset in one of Los Angeles’ most supply-constrained and aggressively appreciating rental markets. Located just minutes from Silver Lake, this newly constructed four-unit luxury community offers immediate cash...
Listing provided by: Martin Fish DRE #01988997 310-905-4834, Citivest Realty Services, Inc
Listing updated: Mar 4, 2026 at 07:44pm.
Last checked: Jun 5, 2026 at 03:00am
Source: CRMLS #PW26046521
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 5 | — | $0 | $0 | $5,200 | Unfurnished |
| 1 | 5 | 5 | — | $0 | $0 | $5,200 | Unfurnished |
| 1 | 3 | 2 | — | $0 | $0 | $4,000 | Unfurnished |
| 1 | 3 | 2 | — | $0 | $0 | $3,700 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 5
Separate Gas Meters: 4
Separate Water Meters: 5
Dishwasher: 4
Refrigerator: 4
Rent Control: No
Units Leased: 0
Total Actual Rent: $0
Financial Snapshot
Gross Rent Multiplier
12.9x
List Price / Annual Gross Rent
Cap Rate
6.03%
NOI / List Price
Gross Scheduled Income: $217,200
Operating Expense: $42,015
Net Operating Income: $168,669
Annual Operating Expenses
Electric: $1,608
Insurance: $7,784
New Taxes: $32,623
Trash: $0
Water / Sewer: $0
Other Expense: $7,784
Interior
Interior Features: Balcony, Quartz Counters, Recessed Lighting
Room Type: Kitchen
Flooring: Laminate
Cooling: Central Air, Energy Star Qualified Equipment
Heating: Central, Energy Star Qualified Equipment
Appliances: Dishwasher, Energy Star Qualified Appliances, Gas Cooktop, Microwave, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Inside, Stacked, Dryer Included, Washer Included
Entry Location: Street Level
Exterior
Architectural Style: Mid Century Modern
Property Attached: Yes
Stories Total: 3
Levels: Three Or More
Foundation: Slab
Window Features: Energy Star Qualified Windows
Property Condition: Turnkey
Exterior: Lighting, Rain Gutters
Common Walls: One Common Wall
Security Features: Fire Detection System, Key Card Entry, Smoke Detectors
Lot Features: Corner Lot, Landscaped
Pool: None
Spa: None
Fencing: Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property, Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: City Lights, Hills, Neighborhood
Road Frontage Type: City Street
Garage and Parking
Parking: Tandem, Uncovered
Garage Spaces: 0
Uncovered Spaces: 5
Parking Total: 5
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5156024001
Additional Parcels: No
Tax Lot: 32
Tax Block: B
Lot Dimensions Source: PublicRecords
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Gutters, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 415 N La Fayette Park, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,239,200
Total Interest
$2,855,976
Total Payment
$5,095,176
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$17,219
per month
Property History for 415 N La Fayette Park
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 415 N La Fayette Park