$1,725,000
1103 W 64th Street, Los Angeles CA 90044
Multi-Family (12 Units)
Property type
3 days
On market
$302
Price per sqft
0 cars
Garage
1930
Year built
6,709 sqft
Lot size
Open Houses
Overview
1103 W 64th St presents an excellent opportunity to acquire a well-located 12-unit multifamily property in South Los Angeles. The property features a desirable unit mix consisting of (7) Studios, (4) 1 bedroom/1 bath units, and (1) 2 bedroom/1 bath unit, currently generating $18,684 in monthly rental income. The asset is currently operating at an 8.14% cap rate and 7.69...
Listing provided by: Aaron Jacobson DRE #02100737 310-729-1559, Lyon Stahl Investment Real Estate, Inc., William James DRE #01734419 310-600-9858, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Jun 2, 2026 at 07:02pm.
Last checked: Jun 2, 2026 at 07:30pm
Source: CRMLS #SB26119705
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 7 | 0 | 1 | — | $1,491 | $10,438 | $10,465 | Unfurnished |
| 4 | 1 | 1 | — | $1,552 | $6,210 | $7,580 | Unfurnished |
| 1 | 2 | 1 | — | $2,036 | $2,036 | $2,395 | Unfurnished |
# of Buildings: 1
# of Units Total: 12
Separate Electric Meters: 12
Separate Gas Meters: 12
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
7.7x
List Price / Annual Gross Rent
Cap Rate
8.34%
NOI / List Price
Gross Scheduled Income: $224,208
Operating Expense: $73,606
Net Operating Income: $143,876
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
Uncovered Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6003032017
Additional Parcels: No
Tax Lot: 15
Community
Senior Community: No
Community Features: Curbs, Suburban, Sidewalks, Urban
Nearby Schools
Nearby schools around the 1103 W 64th Street, Los Angeles, CA 90044. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,380,000
Total Interest
$1,760,114
Total Payment
$3,140,114
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,669
per month
Property History for 1103 W 64th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90044.
Similar Homes
Listings with similar prices to 1103 W 64th Street