$895,000
-$10,0001467 W Vernon, Los Angeles CA 90062
Multi-Family (Fourplex)
Property type
20 days
On market
$265
Price per sqft
0 cars
Garage
1914
Year built
7,371 sqft
Lot size
Open Houses
Overview
A well-located 4-unit income property in the Vermont Square neighbourhood of South Los Angeles, offering 3,372 square feet of building area on a 7,369 square foot lot with ample rear parking, a rare and practical asset in this pocket of the city. The building features three 1-bedroom units and one 3-bedroom unit, with the 3-bedroom unit to be delivered vacant at close of...
Listing provided by: Sebastian Stofenmacher DRE #01328684, Edgestone Real Estate, Inc.
Listing updated: Jun 4, 2026 at 04:54pm.
Last checked: Jun 4, 2026 at 05:30pm
Source: CRMLS #PW26106307
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,000 | $1,000 | $2,500 | Unfurnished |
| 1 | 1 | 1 | — | $1,350 | $1,350 | $2,500 | Unfurnished |
| 1 | 1 | 1 | — | $1,400 | $1,400 | $2,500 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $6,250
Financial Snapshot
Gross Rent Multiplier
11.9x
List Price / Annual Gross Rent
Cap Rate
6.28%
NOI / List Price
Gross Scheduled Income: $75,000
Vacancy Allowance Rate: 0%
Operating Expense: $18,750
Net Operating Income: $56,250
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $0
Licenses: $0
Maintenance: $0
New Taxes: $0
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $1,200
Workers Comp: $0
Interior
Laundry: None
Entry Location: 1
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
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5021019016
Additional Parcels: No
Tax Lot: 184
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 1467 W Vernon, Los Angeles, CA 90062. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$716,000
Total Interest
$913,219
Total Payment
$1,629,219
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,608
per month
Property History for 1467 W Vernon
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90062.
Similar Homes
Listings with similar prices to 1467 W Vernon