$849,000
1543 W 22nd Place, Los Angeles CA 90007
Multi-Family (4 Units)
Property type
51 days
On market
$268
Price per sqft
0 cars
Garage
1913
Year built
4,214 sqft
Lot size
Open Houses
Overview
1543 W 22nd Pl presents an opportunity to acquire a 4-unit value-add asset in a strong Central Los Angeles rental pocket near USC and Exposition Park. Offered at $849,000, or approximately $212,250 per unit, the property features attractive in-place income with meaningful upside through repositioning to market rents. Based on the offering figures provided, the asset is...
Listing provided by: Boris Almengor DRE #02092597, Lyon Stahl Investment Real Est, Cameron Samimi DRE #02035763, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Apr 20, 2026 at 07:39am.
Last checked: Jun 5, 2026 at 05:31pm
Source: CRMLS #PW26081006
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,335 | $1,335 | $1,700 | — |
| 1 | 2 | 1 | — | $900 | $900 | $2,350 | — |
| 1 | 2 | 1 | — | $1,803 | $1,803 | $2,350 | — |
| 1 | 2 | 1 | — | $1,337 | $1,337 | $2,350 | — |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
4.78%
NOI / List Price
Gross Scheduled Income: $64,495
Vacancy Allowance: $1,935
Operating Expense: $21,973
Net Operating Income: $40,588
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,960
Maintenance: $2,600
New Taxes: $10,613
Trash: $0
Water / Sewer: $4,800
Interior
Laundry: None
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: None
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5054023032
Additional Parcels: No
Tax Lot: 6
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1543 W 22nd Place, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$679,200
Total Interest
$866,282
Total Payment
$1,545,482
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,327
per month
Property History for 1543 W 22nd Place
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 1543 W 22nd Place