$14,990,000
1836 Sichel 27, Los Angeles CA 90031
Multi-Family (27 Units)
Property type
78 days
On market
$422
Price per sqft
N/A
Garage
2018
Year built
16,000 sqft
Lot size
Open Houses
Overview
Discover an exceptional investment opportunity in the heart of Los Angeles! This modern 27-units apartment complex is ideally offering unparalleled convenience and accessibility. The property boasts a contemporary design with high-quality finishes, catering to the needs of today’s discerning tenants. This fully-leased complex ensures immediate and stable cash flow. Each unit...
Listing provided by: Wenjia Li DRE #02004684, Pinnacle Real Estate Group
Listing updated: Mar 31, 2026 at 05:22pm.
Last checked: Jun 13, 2026 at 11:00am
Source: CRMLS #AR26068285
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 3 | 3 | — | $1,097 | $3,291 | $3,291 | Unfurnished |
| 2 | 3 | 3 | — | $2,655 | $5,310 | $5,310 | Unfurnished |
| 1 | 3 | 3 | — | $2,695 | $2,695 | $2,695 | Unfurnished |
| 2 | 3 | 3 | — | $2,825 | $5,650 | $5,650 | Unfurnished |
| 3 | 3 | 3 | — | $2,855 | $8,565 | $8,565 | Unfurnished |
| 3 | 3 | 3 | — | $2,895 | $8,685 | $8,685 | Unfurnished |
| 3 | 3 | 3 | — | $2,950 | $8,850 | $8,850 | Unfurnished |
| 1 | 3 | 3 | — | $2,976 | $2,976 | $2,976 | Unfurnished |
| 1 | 3 | 3 | — | $2,995 | $2,995 | $2,995 | Unfurnished |
| 1 | 3 | 3 | — | $2,999 | $2,999 | $2,999 | Unfurnished |
| 1 | 3 | 3 | — | $3,000 | $3,000 | $3,000 | Unfurnished |
| 1 | 3 | 3 | — | $3,025 | $3,025 | $3,025 | Unfurnished |
| 5 | 3 | 3 | — | $3,050 | $15,250 | $15,250 | Unfurnished |
# of Buildings: 1
# of Units Total: 27
Separate Electric Meters: 28
Separate Gas Meters: 28
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
17.9x
List Price / Annual Gross Rent
Cap Rate
4.29%
NOI / List Price
Gross Scheduled Income: $836,843
Operating Expense: $193,773
Net Operating Income: $643,070
Annual Operating Expenses
Electric: $13,583
Fuel: $14,045
Insurance: $12,000
Professional Management: $41,242
Trash: $19,826
Water / Sewer: $28,880
Interior
Appliances: Dryer
Laundry: Common Area, Dryer Included
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 4
Levels: Three Or More
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking Total: 10,522
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5210013013
Additional Parcels: No
Tax Lot: 12
Zoning: R3-1
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban