$1,125,000
3873 W 54th, Los Angeles CA 90043
Multi-Family (Fourplex)
Property type
13 days
On market
$335
Price per sqft
4 cars
Garage
1949
Year built
6,361 sqft
Lot size
Home highlights
Open Houses
Overview
View Park - Windsor Hills four plex in Non Rent Control area.
Listing provided by: Billy Fach DRE #02019858 714-735-8261, Networth Realty of Los Angeles
Listing updated: Jun 9, 2026 at 09:03pm.
Last checked: Jun 14, 2026 at 06:00pm
Source: CRMLS #OC26121112
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | $1,237 | $1,237 | — | Unfurnished |
| 1 | 1 | 1 | 1 | $1,687 | $1,687 | — | Unfurnished |
| 1 | 1 | 1 | 1 | $0 | $0 | — | Unfurnished |
| 1 | 2 | 2 | 1 | $1,750 | $1,750 | — | Unfurnished |
# of Buildings: 1
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 0
Rent Control: No
Units Leased: 3
Total Actual Rent: $4,674
Tenant Pays: Cable Tv, Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
20.1x
List Price / Annual Gross Rent
Cap Rate
4.73%
NOI / List Price
Gross Scheduled Income: $56,087
Operating Expense: $2,888
Net Operating Income: $53,199
Annual Operating Expenses
Insurance: $1,100
Trash: $0
Water / Sewer: $1,500
Interior
Cooling: None
Heating: Central
Fireplace: None
Laundry: None
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Lot Features: Corner Lot
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Electricity On Property
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Garage and Parking
Parking: Door Multi, Garage, Garage Faces Rear
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5007008005
Additional Parcels: No
Tax Lot: 96
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban