$2,499,000
8309 Barnsley Avenue, Los Angeles CA 90045
Multi-Family (Fourplex)
Property type
72 days
On market
$660
Price per sqft
0 cars
Garage
1948
Year built
7,806 sqft
Lot size
Open Houses
Overview
Prime Westchester Investment – Pride of Ownership! Exceptional opportunity to own a well-maintained 4-unit property in one of Los Angeles’ most desirable, high-demand rental neighborhoods. The property features two 2025 built townhouse-style 3BD/3BA units and two updated single-story 2BD/1BA units. The two townhouses-style units include paid-off solar. Strong income...
Listing provided by: Alex Mehr DRE #01037266, Homesmart Evergreen Realty
Listing updated: Apr 10, 2026 at 06:13pm.
Last checked: Jun 4, 2026 at 10:31pm
Source: CRMLS #SR26063162
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 3 | — | $4,800 | $4,800 | $5,200 | Unfurnished |
| 1 | 3 | 3 | — | $4,800 | $4,800 | $5,200 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $3,600 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $3,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 2
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
12.3x
List Price / Annual Gross Rent
Cap Rate
6.4%
NOI / List Price
Gross Scheduled Income: $204,000
Vacancy Allowance Rate: 3%
Operating Expense: $38,550
Net Operating Income: $159,330
Annual Operating Expenses
Electric: $0
Gardener: $1,200
Fuel: $0
Insurance: $3,000
Maintenance: $1,000
New Taxes: $31,250
Pest Control: $200
Trash: $0
Water / Sewer: $1,500
Other Expense: $400
Interior
Laundry: Laundry Closet
Entry Location: Side
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4125008039
Additional Parcels: No
Tax Lot: 2555
Community
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 8309 Barnsley Avenue, Los Angeles, CA 90045. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,999,200
Total Interest
$2,549,869
Total Payment
$4,549,069
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$15,389
per month
Property History for 8309 Barnsley Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90045.
Similar Homes
Listings with similar prices to 8309 Barnsley Avenue