$2,500,000
3620 S Budlong Avenue, Los Angeles CA 90007
Multi-Family (5 Units)
Property type
65 days
On market
$566
Price per sqft
0 cars
Garage
1956
Year built
9,652 sqft
Lot size
Home highlights
Open Houses
Overview
5-units residential income property located two blocks away from USC West gate, within the University's 24 hours DPS patrol zone. All units are consists of 3 beds, 1 bath. 3 units have been remodeled, all units are equipped with in-unit laundry hookups, window unit air conditioners, and laminate wood flooring. Subject property is security gated, it has a huge lot and plenty...
Listing provided by: Josephine Yang DRE #01188008 626-823-8145, Coldwell Banker Realty
Listing updated: Apr 12, 2026 at 08:42am.
Last checked: Jun 13, 2026 at 09:00am
Source: CRMLS #P1-26637
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| — | 3 | 1 | — | $8,050 | $8,050 | $9,300 | Unfurnished |
| — | 3 | 1 | — | $3,100 | $3,100 | $3,100 | Furnished |
| — | 3 | 1 | — | $0 | — | $2,690 | Unfurnished |
# of Buildings: 1
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Ranges: 5
Refrigerator: 5
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
18.7x
List Price / Annual Gross Rent
Cap Rate
3.85%
NOI / List Price
Gross Scheduled Income: $133,800
Operating Expense: $37,464
Net Operating Income: $96,336
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Professional Management: $0
Trash: $4,315
Water / Sewer: $2,164
Interior
Room Type: Kitchen, Living Room
Flooring: Laminate
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Free Standing Range, Refrigerator, Water Heater, Dryer, Washer
Fireplace: None
Laundry: Washer Hookup, In Kitchen, Stacked, Dryer Included, Washer Included
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Construction Materials: Drywall
Property Condition: Updated Remodeled
Common Walls: Two Common Walls Or More
Security Features: Security Gate
Pool: None
Spa: None
Fencing: Good Condition, Wrought Iron
Water Source: Public
Sewer: Public Sewer, Sewer Tap Paid
View: None
Road Frontage Type: City Street
Garage and Parking
Parking: Private, One Space
Garage Spaces: 0
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 5040017019
Additional Parcels: No
Tax Lot: 1
Zoning: LARD1.5
Subdivision: Not Applicable
Community
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Sidewalks