$1,099,999
-$50,0014218 S Harvard, Los Angeles CA 90062
Multi-Family (Triplex)
Property type
122 days
On market
$308
Price per sqft
2 cars
Garage
1922
Year built
5,722 sqft
Lot size
Open Houses
Overview
Spanish Style Triplex with Immediate Rental Income & ADU Potential! This stunning 6-bedroom, 4-bath Spanish-style triplex offers 3,577 sqft of living space on a 5,722 sqft lot with rear parking and assigned spaces for each unit, including 2 garage spaces for one unit. Perfect for investors or an owner-occupant, each unit features newer water heaters double-strapped for...
Listing provided by: Renee Watson DRE #02129793, LPT Realty, Inc, George Kpachavi DRE #01839703, LPT Realty, Inc
Listing updated: Mar 6, 2026 at 05:08pm.
Last checked: Jun 5, 2026 at 02:30am
Source: CRMLS #SR26023848
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,250 | $2,250 | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,250 | $2,250 | $2,500 | Unfurnished |
| 1 | 2 | 2 | — | $1,543 | $1,543 | $2,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: No
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
15.2x
List Price / Annual Gross Rent
Cap Rate
5.93%
NOI / List Price
Gross Scheduled Income: $72,516
Operating Expense: $7,520
Net Operating Income: $65,266
Annual Operating Expenses
Gardener: $960
Insurance: $3,200
Trash: $1,200
Water / Sewer: $2,160
Interior
Laundry: Washer Hookup
Entry Location: Front
Exterior
Architectural Style: Spanish
Property Attached: Yes
Stories Total: 2
Levels: One
Common Walls: One Common Wall
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Front Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5021011014
Additional Parcels: No
Tax Lot: 41
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 4218 S Harvard, Los Angeles, CA 90062. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$879,999
Total Interest
$1,122,390
Total Payment
$2,002,390
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,858
per month
Property History for 4218 S Harvard
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90062.
Similar Homes
Listings with similar prices to 4218 S Harvard