$1,249,000
-$50,000357 Cornwell, Los Angeles CA 90033
Multi-Family (Triplex)
Property type
92 days
On market
$347
Price per sqft
0 cars
Garage
1908
Year built
6,394 sqft
Lot size
Open Houses
Overview
House Hack or Investment Opportunity! Live in one unit and rent out the other two. Freshly renovated income property offering modern upgrades and strong rental potential. The front building features two spacious units, each approximately 1,400 sq ft with 2 bedrooms and 2.5 bathrooms. The downstairs unit is currently leased at $3,500 per month, while the upstairs unit is...
Listing provided by: Stacey Havener DRE #01303680, True North Realty, Brandon Beckwith DRE #01876209, SOUTHLAND PROPERTIES
Listing updated: May 30, 2026 at 11:05pm.
Last checked: Jun 2, 2026 at 07:01pm
Source: CRMLS #SR26047857
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 3 | — | $3,500 | $3,500 | $3,500 | Unfurnished |
| 1 | 2 | 3 | — | $3,250 | $3,250 | $3,250 | Unfurnished |
| 1 | 2 | 2 | — | $2,900 | $2,900 | $2,900 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
10.8x
List Price / Annual Gross Rent
Cap Rate
7.37%
NOI / List Price
Gross Scheduled Income: $115,800
Operating Expense: $14,403
Net Operating Income: $101,400
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,000
Trash: $0
Water / Sewer: $0
Interior
Cooling: Ductless
Heating: Ductless
Fireplace: None
Laundry: Inside
Entry Location: 1
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
Parking: Carport
Garage Spaces: 0
Carport Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5175012010
Additional Parcels: No
Tax Lot: 14
Tax Block: A
Community
Senior Community: No
Community Features: Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 357 Cornwell, Los Angeles, CA 90033. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$999,200
Total Interest
$1,274,425
Total Payment
$2,273,625
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,767
per month
Property History for 357 Cornwell
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90033.
Similar Homes
Listings with similar prices to 357 Cornwell