$1,695,000
1180 Myra Avenue, Los Angeles CA 90029
Multi-Family (Fourplex)
Property type
18 days
On market
$511
Price per sqft
4 cars
Garage
1923
Year built
8,870 sqft
Lot size
Open Houses
Overview
We are pleased to present 1180 Myra Ave, Los Angeles, CA 90029, a rare investment opportunity in a prime Silver Lake location. Situated on an expansive 8,870-square-foot lot, the property offers potential to add up to five additional units through a combination of new construction and ADUs (buyer to verify), creating exceptional value-add and long-term upside. Major recent...
Listing provided by: Stephen Takahashi DRE #01944770 310-403-9145, Lyon Stahl Investment Real Estate, Inc., John Stiegler II DRE #01981597, Lyon Stahl Investment Real Estate, Inc.
Listing updated: May 21, 2026 at 01:36pm.
Last checked: Jun 5, 2026 at 09:30am
Source: CRMLS #SB26108253
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,405 | — | $3,100 | — |
| 1 | 2 | 1 | 1 | $1,950 | — | $3,100 | — |
| 1 | 1 | 1 | 1 | $2,300 | — | $2,500 | — |
| 1 | 1 | 1 | 1 | $2,150 | — | $2,500 | — |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $111,660
Financial Snapshot
Gross Rent Multiplier
15.2x
List Price / Annual Gross Rent
Cap Rate
4.24%
NOI / List Price
Gross Scheduled Income: $111,660
Vacancy Allowance: $3,350
Vacancy Allowance Rate: 3%
Operating Expense: $36,454
Net Operating Income: $71,856
Annual Operating Expenses
Electric: $0
Gardener: $1,200
Fuel: $0
Insurance: $6,000
Trash: $1,500
Water / Sewer: $6,000
Interior
Laundry: None
Entry Location: Lower And Upper
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: 4
Uncovered Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5429009009
Additional Parcels: No
Tax Lot: 33
Community
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 1180 Myra Avenue, Los Angeles, CA 90029. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,356,000
Total Interest
$1,729,503
Total Payment
$3,085,503
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,486
per month
Property History for 1180 Myra Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90029.
Similar Homes
Listings with similar prices to 1180 Myra Avenue