$2,000,000
11901 W Washington, Los Angeles CA 90066
Multi-Family (5 Units)
Property type
7 days
On market
$472
Price per sqft
4 cars
Garage
1955
Year built
6,524 sqft
Lot size
Open Houses
Overview
Well maintained and manageable 5-unit apartment in Culver City. All units are 2 bedrooms+1 bathroom with upgraded kitchens and baths. 4 units have 1 car parking in a private garage. There are 4 additional parking spots on promises. Wall air conditioner units in most bedrooms. Laundry on promises.
Listing provided by: Kenji Yoshioka DRE #01293387 310-922-0670, Starts Pacific, Inc.
Listing updated: Jun 2, 2026 at 11:08pm.
Last checked: Jun 2, 2026 at 11:30pm
Source: CRMLS #SB26117323
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,600 | $2,600 | $2,700 | Unfurnished |
| 1 | 2 | 1 | — | $2,700 | $2,700 | $2,700 | Unfurnished |
| 1 | 2 | 1 | — | $2,650 | $2,250 | $2,700 | Unfurnished |
| 1 | 2 | 1 | — | $2,500 | $2,500 | $2,700 | Unfurnished |
| 1 | 2 | 1 | — | $2,500 | $2,500 | $2,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 5
Total Actual Rent: $12,950
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
12.9x
List Price / Annual Gross Rent
Cap Rate
4.16%
NOI / List Price
Gross Scheduled Income: $155,400
Operating Expense: $72,189
Net Operating Income: $83,211
Annual Operating Expenses
Electric: $1,200
Gardener: $4,875
Fuel: $480
Insurance: $4,722
Licenses: $836
Maintenance: $12,000
New Taxes: $24,800
Pest Control: $7,225
Professional Management: $7,770
Supplies: $24
Trash: $4,171
Water / Sewer: $2,286
Other Expense: $1,800
Interior
Cooling: Wall Window Units
Heating: Wall Furnace
Laundry: Outside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Sprinkler System
Pool: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Parking: Assigned
Garage Spaces: 4
Uncovered Spaces: 3
Carport Spaces: 1
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4233013003
Additional Parcels: No
Tax Lot: 4
Tax Block: A
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 11901 W Washington, Los Angeles, CA 90066. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,600,000
Total Interest
$2,040,712
Total Payment
$3,640,712
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,346
per month
Property History for 11901 W Washington
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90066.
Similar Homes
Listings with similar prices to 11901 W Washington