$1,160,000
4323 Woodlawn Avenue, Los Angeles CA 90011
Multi-Family (6 Units)
Property type
64 days
On market
$424
Price per sqft
0 cars
Garage
1925
Year built
6,762 sqft
Lot size
Open Houses
Overview
Positioned in vibrant South Los Angeles near Downtown LA and USC, 4323 Woodlawn Ave stands out as a rare 6-unit multifamily value-add opportunity in the 90011 corridor. This fully occupied, income-producing asset—built in 1925 across 2,736 SF—features a strong mix of (4) 1-Bed/1-Bath and (2) 2-Bed/1-Bath bungalow-style units generating immediate cash flow at 10.12 GRM and...
Listing provided by: Cameron Samimi DRE #02035763, Lyon Stahl Investment Real Estate, Inc., Michael Padilla DRE #01993341 310-420-2541, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 2, 2026 at 07:15am.
Last checked: Jun 2, 2026 at 08:00am
Source: CRMLS #SB26071452
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,926 | $1,926 | $2,395 | Unfurnished |
| 1 | 2 | 1 | — | $2,158 | $2,158 | $2,395 | Unfurnished |
| 1 | 1 | 1 | — | $831 | $831 | $1,850 | Unfurnished |
| 1 | 2 | 1 | — | $1,554 | $1,554 | $2,395 | Unfurnished |
| 1 | 1 | 1 | — | $1,554 | $1,554 | $1,850 | Unfurnished |
| 1 | 1 | 1 | — | $1,139 | $1,139 | $1,850 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 6
Total Actual Rent: $9,162
Tenant Pays: All Utilities, Electricity, Gas, Parking Fee, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
10.1x
List Price / Annual Gross Rent
Cap Rate
7.01%
NOI / List Price
Gross Scheduled Income: $114,644
Vacancy Allowance: $5,732
Vacancy Allowance Rate: 5%
Operating Expense: $31,450
Net Operating Income: $77,462
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,830
Professional Management: $3,439
Trash: $0
Water / Sewer: $0
Interior
Heating: Forced Air
Laundry: Inside, Laundry Room
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
Parking: Assigned, On Site, Private, Uncovered
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5113036009
Additional Parcels: No
Tax Lot: 33
Community
Senior Community: No
Community Features: Park, Suburban
Nearby Schools
Nearby schools around the 4323 Woodlawn Avenue, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$928,000
Total Interest
$1,183,613
Total Payment
$2,111,613
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,224
per month
Property History for 4323 Woodlawn Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 4323 Woodlawn Avenue