$925,000
4355 Avalon, Los Angeles CA 90011
Multi-Family (6 Units)
Property type
45 days
On market
$289
Price per sqft
0 cars
Garage
1905
Year built
4,609 sqft
Lot size
Open Houses
Overview
4355 Avalon Blvd presents investors with a strong opportunity to acquire a mixed-use asset offering excellent in-place cash flow with attractive existing rents and a diverse unit mix. The property consists of (1) Studio, (2) 1 Bed/1 Bath, (2) 2 Bed/1 Bath, and (1) ground-floor commercial retail space with frontage along Avalon Blvd, providing both residential stability and...
Listing provided by: Aaron Jacobson DRE #02100737 310-729-1559, Lyon Stahl Investment Real Estate, Inc., Peter James DRE #01748556 310-467-7581, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Apr 22, 2026 at 07:37am.
Last checked: Jun 5, 2026 at 05:31pm
Source: CRMLS #SB26086187
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,044 | $1,044 | $2,495 | Unfurnished |
| 1 | 1 | 1 | — | $1,850 | $1,850 | $1,795 | Unfurnished |
| 1 | 0 | 1 | — | $0 | $1,495 | $1,495 | Unfurnished |
| 1 | 1 | 1 | — | $799 | $799 | $1,795 | Unfurnished |
| 1 | 2 | 1 | — | $1,725 | $1,725 | $2,495 | Unfurnished |
| 1 | 0 | 0 | — | $2,176 | $2,176 | $2,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
8.5x
List Price / Annual Gross Rent
Cap Rate
6.53%
NOI / List Price
Gross Scheduled Income: $109,029
Operating Expense: $46,002
Net Operating Income: $60,381
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: None
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
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: CommunityApartment
Parcel #: 5113014005
Additional Parcels: No
Tax Lot: 7
Community
Senior Community: No
Community Features: Curbs, Suburban, Sidewalks, Urban
Nearby Schools
Nearby schools around the 4355 Avalon, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$740,000
Total Interest
$943,829
Total Payment
$1,683,829
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,791
per month
Property History for 4355 Avalon
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 4355 Avalon