$1,399,000
10012 S Broadway, Los Angeles CA 90003
Multi-Family (6 Units)
Property type
21 days
On market
$435
Price per sqft
0 cars
Garage
1923
Year built
6,299 sqft
Lot size
Open Houses
Overview
Investment opportunity of a total of six units, with four units of two bedrooms and one bathroom on the two-story back building and two units front-facing in the one-story building consisting of one bedroom and one bathroom each (one is described as ADU). Great operating income, producing a high cap rate. Please call the agent for specific details.
Listing provided by: CONSUELO RODRIGUEZ DRE #01762067 323-317-5151, RICO & RICO REALTY AND ASSOCIATES
Listing updated: May 27, 2026 at 01:05am.
Last checked: Jun 14, 2026 at 09:00am
Source: CRMLS #MB26114329
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 0 | 0 | — | $12,273 | $12,273 | $12,273 | Unfurnished |
# of Buildings: 2
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
9.5x
List Price / Annual Gross Rent
Cap Rate
8.21%
NOI / List Price
Gross Scheduled Income: $147,276
Operating Expense: $32,338
Net Operating Income: $114,888
Annual Operating Expenses
Electric: $900
Fuel: $0
Insurance: $4,200
Maintenance: $2,000
Professional Management: $0
Trash: $1,500
Water / Sewer: $850
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
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
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6053022009
Additional Parcels: No
Tax Lot: 28
Community
Senior Community: No
Community Features: Street Lights, Suburban, Sidewalks