$1,200,000
409 S Savannah, Los Angeles CA 90033
Multi-Family (5 Units)
Property type
97 days
On market
$360
Price per sqft
0 cars
Garage
1936
Year built
6,500 sqft
Lot size
Open Houses
Overview
Total of five units A three bedroom one bath a three bedroom two bath and 2 two bedroom units in addition a corner store front. Storefront is currently leased Buy a Paletta business. which has been in place for several years. The three bedroom two bath unit has been completely remodeled and is vacant for owner occupied or generating more income. Storefront has a basement for...
Listing provided by: FELIPE ACUNA DRE #01066186 213-712-2797, CENTURY 21 REALTY MASTERS, FELIPE ACUNA, II DRE #02110825 323-854-7949, CENTURY 21 REALTY MASTERS
Listing updated: Jun 9, 2026 at 09:23pm.
Last checked: Jun 14, 2026 at 06:30pm
Source: CRMLS #MB26053077
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | — | — | $2,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,069 | $1,069 | $2,000 | Unfurnished |
| 1 | 3 | 1 | — | $1,569 | $1,569 | $2,800 | Unfurnished |
| 1 | 2 | 1 | — | $1,375 | $1,375 | $2,000 | Partially |
| 1 | 0 | 1 | — | $2,100 | $2,100 | $2,400 | Unfurnished |
# of Buildings: 3
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 5
Total Actual Rent: $5,600
Financial Snapshot
Gross Rent Multiplier
12.3x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Gross Scheduled Income: $97,404
Vacancy Allowance Rate: 3%
Operating Expense: $28,344
Net Operating Income: $66,136
Annual Operating Expenses
Electric: $6,000
Fuel: $0
Insurance: $7,500
New Taxes: $16,000
Professional Management: $0
Trash: $500
Water / Sewer: $500
Interior
Heating: Wall Furnace
Laundry: Electric Dryer Hookup, Gas Dryer Hookup, Inside
Entry Location: 4 Steps
Exterior
Property Attached: Yes
Stories Total: 1
Roof: Composition, Rolled Hot Mop
Construction Materials: Drywall, Stucco
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre, No Landscaping, Near Public Transit, Rectangular Lot, Street Level, Walkstreet
Pool: None
Fencing: Chain Link
Water Source: Public
Sewer: Public Sewer
View: Neighborhood
Road Frontage Type: City Street
Garage and Parking
Parking: On Street
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5185011001
Additional Parcels: No
Tax Lot: 10
Community
Senior Community: No
Community Features: Curbs, Gutters, Park, Storm Drains, Street Lights, Sidewalks, Urban