$1,075,000
7500 Avalon, Los Angeles CA 90003
Multi-Family (8 Units)
Property type
57 days
On market
$236
Price per sqft
0 cars
Garage
1957
Year built
5,510 sqft
Lot size
Open Houses
Overview
Value-add 8-unit multifamily investment opportunity in South Los Angeles. The property consists of one two-story building with eight 2-bedroom / 1-bath units, offering a clean and highly rentable unit mix. Built in 1957, the asset features approximately 4,560 rentable square feet on a 5,510 square foot lot with on-site parking. The property delivers strong in-place income...
Listing provided by: Alexandro Colombo DRE #01927702 310-978-7950, Keller Williams Coastal Prop.
Listing updated: May 4, 2026 at 09:25pm.
Last checked: Jun 5, 2026 at 03:30pm
Source: CRMLS #PW26068180
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,251 | $1,251 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $1,108 | $1,108 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $1,108 | $1,108 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $1,108 | $1,108 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $1,004 | $1,004 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $1,004 | $1,004 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $1,004 | $1,004 | $2,450 | Unfurnished |
| 1 | 2 | 1 | — | $985 | $985 | $2,450 | Unfurnished |
# of Buildings: 1
# of Units Total: 8
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 8
Total Actual Rent: $8,574
Financial Snapshot
Gross Rent Multiplier
10.4x
List Price / Annual Gross Rent
Cap Rate
5.23%
NOI / List Price
Gross Scheduled Income: $102,885
Vacancy Allowance: $3,087
Vacancy Allowance Rate: 3%
Operating Expense: $43,597
Net Operating Income: $56,201
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $5,472
New Taxes: $13,953
Professional Management: $5,988
Trash: $5,400
Water / Sewer: $14,400
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Private
Sewer: Public Sewer
Garage and Parking
Parking: One Space
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6023016006
Additional Parcels: No
Tax Lot: 132
Community
Senior Community: No
Community Features: Storm Drains, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 7500 Avalon, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$860,000
Total Interest
$1,096,883
Total Payment
$1,956,883
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,706
per month
Property History for 7500 Avalon
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 7500 Avalon