$1,450,000
3422 Holyoke, Los Angeles CA 90065
Multi-Family (Triplex)
Property type
17 days
On market
$626
Price per sqft
0 cars
Garage
1924
Year built
9,003 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to 3422 Holyoke Dr, a tremendous 3 unit property conveniently located nearby Glassell Community park and the freeway. The property consists of an updated front duplex with a new roof (2022), featuring a 2 bedroom 1 bath unit in the front with a private patio, and a 1 bedroom 1 bath in the rear. Both units have been upgraded with newer mini split unit air conditioners...
Listing provided by: Nathan Wells DRE #02118963 916-521-1460, Luxury Collective
Listing updated: May 20, 2026 at 03:51pm.
Last checked: Jun 3, 2026 at 07:31pm
Source: CRMLS #SR26108504
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,987 | $2,987 | $3,000 | Unfurnished |
| 1 | 1 | 1 | — | $2,035 | $2,035 | $2,200 | Partially |
| 1 | 3 | 2 | — | $2,240 | $2,240 | $4,200 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 3
Refrigerator: 3
Rent Control: No
Units Leased: 3
Total Actual Rent: $86,376
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
16.8x
List Price / Annual Gross Rent
Cap Rate
3.86%
NOI / List Price
Gross Scheduled Income: $86,376
Operating Expense: $30,392
Net Operating Income: $55,984
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,279
Maintenance: $7,987
Trash: $450
Water / Sewer: $1,695
Interior
Interior Features: Quartz Counters, Recessed Lighting
Flooring: Vinyl, Wood
Cooling: Wall Window Units
Heating: Space Heater, Wall Furnace
Appliances: Gas Oven, Refrigerator, Water Heater, Dryer, Washer
Laundry: Dryer Included, Washer Included
Accessibility: Customized Wheelchair Accessible, Parking
Entry Location: Driveway, Stairs
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Composition
Common Walls: One Common Wall
Direction Faces: West
Lot Features: Back Yard
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Electricity Available, Natural Gas Connected, Sewer Connected
View: Hills
Garage and Parking
Parking: Assigned
Garage Spaces: 0
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5460010008
Additional Parcels: No
Tax Lot: 52
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban, Sidewalks
Nearby Schools
Nearby schools around the 3422 Holyoke, Los Angeles, CA 90065. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,160,000
Total Interest
$1,479,516
Total Payment
$2,639,516
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,992
per month
Property History for 3422 Holyoke
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90065.
Similar Homes
Listings with similar prices to 3422 Holyoke