$1,050,000
3704 W 54th Street, Los Angeles CA 90043
Multi-Family (4 Units)
Property type
57 days
On market
$481
Price per sqft
N/A
Garage
1947
Year built
3,600 sqft
Lot size
Open Houses
Overview
Exceptional investment opportunity in the prestigious Windsor Hills neighborhood, offering a rare combination of stability, location, and upside potential. This well-maintained 4-unit property features spacious 1-bedroom, 1-bath units throughout, catering to strong and consistent tenant demand. The property presents an attractive, well-kept exterior with excellent curb appeal,...
Listing provided by: Sandy Dunkley DRE #01832146 310-877-1887, Equity Los Angeles
Listing updated: Apr 28, 2026 at 07:17am.
Last checked: Jun 14, 2026 at 02:31am
Source: CRMLS #26733397
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,318 | $1,318 | $1,950 | Unfurnished |
| 1 | 1 | 1 | — | $1,684 | $1,684 | $1,950 | Unfurnished |
| 1 | 1 | 1 | — | $1,450 | $1,450 | $1,950 | Unfurnished |
| 1 | 1 | 1 | — | $1,835 | $1,835 | $1,950 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Disposal: 4
Refrigerator: 4
Financial Snapshot
Gross Rent Multiplier
13.9x
List Price / Annual Gross Rent
Cap Rate
5.89%
NOI / List Price
Net Operating Income: $61,886
Annual Operating Expenses
Gardener: $1,200
Insurance: $1,324
New Taxes: $9,434
Water / Sewer: $1,600
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Disposal, Refrigerator
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Garage: Attached
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5007016006
Zoning: LCC2YY
Community
HOA: No
Senior Community: No