$2,385,000
-$210,0002867 Edgehill Drive, Los Angeles CA 90018
Multi-Family (12 Units)
Property type
112 days
On market
$390
Price per sqft
0 cars
Garage
1923
Year built
13,808 sqft
Lot size
Open Houses
Overview
Edgehill Row Bungalows is a garden-style multifamily property located at 2867 Edgehill Dr. in the Jefferson Park neighborhood of Los Angeles. Originally built in 1923, the property consists of 12 one-bedroom, one-bathroom units and features attractive curb appeal, drought-tolerant landscaping, and a well-maintained setting on a quiet residential street. Seven of the...
Listing provided by: Raymond Rodriguez DRE #01402283 866-582-7865, Equity Union
Listing updated: Mar 30, 2026 at 09:54pm.
Last checked: Jun 5, 2026 at 12:31am
Source: CRMLS #SR26033499
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 12 | 1 | 1 | — | $1,738 | $20,853 | $1,995 | Unfurnished |
# of Buildings: 2
# of Units Total: 12
Separate Electric Meters: 12
Separate Gas Meters: 12
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
9.5x
List Price / Annual Gross Rent
Cap Rate
7.03%
NOI / List Price
Gross Scheduled Income: $250,905
Operating Expense: $75,617
Net Operating Income: $167,760
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: Two Common Walls Or More
Lot Features: Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: On Street
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5051011013
Additional Parcels: No
Tax Lot: 14
Tax Block: F
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 2867 Edgehill Drive, Los Angeles, CA 90018. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,908,000
Total Interest
$2,433,549
Total Payment
$4,341,549
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$14,694
per month
Property History for 2867 Edgehill Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90018.
Similar Homes
Listings with similar prices to 2867 Edgehill Drive