$965,000
-$34,5001935 Arapahoe, Los Angeles CA 90007
Multi-Family (7 Units)
Property type
135 days
On market
$175
Price per sqft
0 cars
Garage
1904
Year built
8,223 sqft
Lot size
Open Houses
Overview
Priced attractively with clear value-add potential, this 7-unit multifamily property in Los Angeles consists of three separate early-1900s buildings situated on an oversized 8,223 sq ft lot, a notable footprint for the submarket. The property is currently operated with long-term, stable tenants, providing immediate in-place cash flow, while offering meaningful upside...
Listing provided by: Jeremy Brown DRE #01710029 818-971-9331, Brown Realty
Listing updated: May 18, 2026 at 08:06pm.
Last checked: Jun 5, 2026 at 11:00am
Source: CRMLS #SR26015427
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 2 | 1 | — | $0 | $0 | $0 | Unfurnished |
| 2 | 1 | 1 | — | $0 | $0 | $0 | Unfurnished |
| 1 | 2 | 2 | — | $0 | $0 | $0 | Unfurnished |
# of Buildings: 3
# of Units Total: 7
Separate Electric Meters: 7
Separate Gas Meters: 7
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
8.0x
List Price / Annual Gross Rent
Cap Rate
6.65%
NOI / List Price
Gross Scheduled Income: $120,357
Operating Expense: $53,812
Net Operating Income: $64,138
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: None
Entry Location: Ground
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Level, Rectangular Lot
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 #: 5056027008
Additional Parcels: No
Tax Lot: 9
Tax Block: B
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1935 Arapahoe, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$772,000
Total Interest
$984,643
Total Payment
$1,756,643
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,035
per month
Property History for 1935 Arapahoe
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 1935 Arapahoe