$2,200,000
1325 Douglas Street, Los Angeles CA 90026
Multi-Family (8 Units)
Property type
65 days
On market
$637
Price per sqft
0 cars
Garage
1923
Year built
7,315 sqft
Lot size
Open Houses
Overview
Discover this prime investment opportunity in Echo Park with this historic 8-unit apartment building. Built in 1923, each charming 1-bed, 1-bath unit offers cozy living spaces. Totaling 3,456 sq ft on a 7,315 sq ft lot, this property is ideal for those seeking urban convenience. Zoned LARD1.5, it's located near Dodger's Stadium, Tsubaki, The Douglas, El Compadre, Stereoscope...
Listing provided by: Matias Stofenmacher DRE #01705003 818-464-5707, Edgestone Real Estate, Inc., Sebastian Stofenmacher DRE #01328684, Edgestone Real Estate, Inc.
Listing updated: Apr 1, 2026 at 09:30pm.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #PW26070110
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 8 | 1 | 1 | — | $15,102 | $15,102 | $16,000 | Unfurnished |
# of Buildings: 5
# of Units Total: 8
Separate Electric Meters: 8
Separate Gas Meters: 8
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
12.1x
List Price / Annual Gross Rent
Cap Rate
5.83%
NOI / List Price
Gross Scheduled Income: $181,228
Vacancy Allowance: $5,436
Vacancy Allowance Rate: 3%
Operating Expense: $47,499
Net Operating Income: $128,292
Annual Operating Expenses
Gardener: $900
Insurance: $6,000
New Taxes: $27,500
Pest Control: $900
Professional Management: $0
Trash: $0
Water / Sewer: $4,199
Other Expense: $8,000
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: Two Common Walls Or More
Lot Features: Landscaped
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5406010017
Additional Parcels: No
Tax Lot: 6
Zoning: LARD1.5
Tax Block: 2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 1325 Douglas Street, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,760,000
Total Interest
$2,244,783
Total Payment
$4,004,783
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,566
per month
Property History for 1325 Douglas Street
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 1325 Douglas Street