$1,395,000
3206 W 27th, Los Angeles CA 90018
Multi-Family (3 Units)
Property type
24 days
On market
$444
Price per sqft
0 cars
Garage
1909
Year built
5,611 sqft
Lot size
Open Houses
Overview
3206 W 27th Street presents an excellent opportunity to acquire a fully renovated turnkey triplex in the rapidly growing West Adams neighborhood of Los Angeles. The property features an attractive unit mix of (2) 2 Bed / 2 Bath units and (1) 3 Bed / 2 Bath unit, with units averaging over 1,000 square feet. All units have been upgraded with renovated kitchens and bathrooms,...
Listing provided by: Aaron Jacobson DRE #02100737 310-729-1559, Lyon Stahl Investment Real Estate, Inc., Nuriel Elisha DRE #02185261 310-606-3861, Lyon Stahl Investment Real Estate, Inc.
Listing updated: May 12, 2026 at 09:09pm.
Last checked: Jun 5, 2026 at 01:30pm
Source: CRMLS #SB26103239
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $2,950 | $2,950 | $3,195 | Unfurnished |
| 1 | 3 | 2 | — | $3,800 | $3,800 | $3,895 | Unfurnished |
| 1 | 2 | 2 | — | $3,150 | $3,150 | $3,195 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
11.7x
List Price / Annual Gross Rent
Cap Rate
6.04%
NOI / List Price
Gross Scheduled Income: $118,800
Operating Expense: $28,599
Net Operating Income: $84,261
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 1
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
Uncovered Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5052012028
Additional Parcels: No
Tax Lot: 88
Community
Senior Community: No
Community Features: Curbs, Suburban, Sidewalks, Urban
Nearby Schools
Nearby schools around the 3206 W 27th, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,116,000
Total Interest
$1,423,396
Total Payment
$2,539,396
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,657
per month
Property History for 3206 W 27th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 3206 W 27th