$1,888,000
1978 Estrella, Los Angeles CA 90007
Multi-Family (10 Units)
Property type
31 days
On market
$399
Price per sqft
0 cars
Garage
1887
Year built
11,972 sqft
Lot size
Home highlights
Open Houses
Overview
1978 Estrella Ave is a well-located multifamily asset situated in the highly desirable West Adams submarket of Los Angeles, an area that has experienced sustained growth driven by proximity to major employment and educational hubs. The property benefits from its close adjacency to the University of Southern California, placing it within one of the most consistently in-demand...
Listing provided by: Ryan Gonzalez DRE #01874815, Lyon Stahl Investment Real Est
Listing updated: May 6, 2026 at 03:32am.
Last checked: Jun 5, 2026 at 03:30pm
Source: CRMLS #PW26097749
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 0 | 1 | — | $1,400 | $2,800 | $3,100 | Unfurnished |
| 8 | 1 | 1 | — | $1,584 | $12,675 | $15,600 | Unfurnished |
# of Buildings: 2
# of Units Total: 10
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
10.1x
List Price / Annual Gross Rent
Cap Rate
6.47%
NOI / List Price
Gross Scheduled Income: $187,500
Vacancy Allowance Rate: 3%
Operating Expense: $59,731
Net Operating Income: $122,198
Annual Operating Expenses
Electric: $2,487
Fuel: $2,488
Insurance: $3,940
Professional Management: $9,096
Trash: $2,487
Water / Sewer: $2,488
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Corner Lot, Cul-de-sac, Front Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Uncovered Spaces: 10
Parking Total: 10
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5124033028
Additional Parcels: No
Tax Lot: 15
Community
Senior Community: No
Community Features: Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 1978 Estrella, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,510,400
Total Interest
$1,926,432
Total Payment
$3,436,832
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,663
per month
Property History for 1978 Estrella
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 1978 Estrella