$2,850,000
961 N St Andrews, Los Angeles CA 90038
Multi-Family (Fourplex)
Property type
25 days
On market
$439
Price per sqft
0 cars
Garage
2018
Year built
6,076 sqft
Lot size
Home highlights
Open Houses
Overview
This offering consists of two large standalone duplexes featuring spacious townhome-style units. Three of the four units include four bedrooms, four bathrooms, approximately 1,673 square feet of living space, and two parking spaces. The fourth unit includes three bedrooms and three bathrooms. Tenants enjoy private, spacious living with only one common wall, in-unit...
Listing provided by: Millie King Young DRE #01885512, Kingdom Real Estate Group, Inc
Listing updated: May 23, 2026 at 04:25pm.
Last checked: Jun 14, 2026 at 11:31pm
Source: CRMLS #AR26101898
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 5 | — | $4,940 | $4,940 | $4,940 | Unfurnished |
| 1 | 4 | 5 | — | $0 | $0 | $4,200 | Unfurnished |
| 1 | 3 | 3 | — | $4,000 | $4,000 | $4,200 | Unfurnished |
| 1 | 4 | 3 | — | $3,750 | $3,750 | $4,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 5
Separate Gas Meters: 4
Separate Water Meters: 5
Dishwasher: 4
Disposal: 4
Refrigerator: 4
Rent Control: Yes
Tenant Pays: All Utilities, Cable Tv, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
14.0x
List Price / Annual Gross Rent
Cap Rate
4.77%
NOI / List Price
Gross Scheduled Income: $203,280
Operating Expense: $67,329
Net Operating Income: $135,951
Annual Operating Expenses
Electric: $820
Gardener: $1,100
Fuel: $0
Insurance: $3,618
Maintenance: $1,975
Trash: $0
Water / Sewer: $0
Other Expense: $1,789
Interior
Interior Features: Balcony, Open Floor Plan, Recessed Lighting
Flooring: Wood
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Disposal, Refrigerator
Fireplace: None
Laundry: Laundry Closet
Accessibility: Parking
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Three Or More
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Parking: Attached Carport
Garage Spaces: 0
Uncovered Spaces: 4
Carport Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5535005023
Additional Parcels: No
Tax Lot: 15
Community
Senior Community: No
Community Features: Urban