$1,870,000
5621 La Mirada Avenue, Los Angeles CA 90038
Multi-Family (Duplex)
Property type
218 days
On market
$137
Price per sqft
0 cars
Garage
1920
Year built
7,494 sqft
Lot size
Home highlights
Open Houses
Overview
RTI ready! This Hollywood project offers an excellent investment opportunity in a high-demand rental market. Situated in the heart of Hollywood, close to major job centers, schools, and public transportation. With a modern co-living design, 45 private bedrooms, each with ensuite bathrooms—ideal for young professionals or transitional housing program. Walking distance to...
Listing provided by: Zhu Liu DRE #02116709, Pinnacle Real Estate Group
Listing updated: Feb 24, 2026 at 07:34pm.
Last checked: Jun 14, 2026 at 07:00am
Source: CRMLS #OC25257943
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 45 | 47 | — | $900,000 | $900,000 | $900,000 | Partially |
# of Buildings: 1
# of Units Total: 1
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
2.1x
List Price / Annual Gross Rent
Cap Rate
43.32%
NOI / List Price
Gross Scheduled Income: $900,000
Operating Expense: $90,000
Net Operating Income: $810,000
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Cooling: Central Air
Heating: Central
Laundry: Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 4
Levels: One
Common Walls: No Common Walls
Lot Features: Back Yard
Pool: None
Water Source: Public
Sewer: Private Sewer
View: None
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: Yes
Land Lease Amount: $0
Common Interest: None
Parcel #: 5536002012
Additional Parcels: No
Tax Lot: 14
Zoning: LAR3
Tax Block: 2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Biking