$1,215,000
-$30,0001043 W 95th Street, Los Angeles CA 90044
Multi-Family (5 Units)
Property type
90 days
On market
$364
Price per sqft
0 cars
Garage
1910
Year built
9,232 sqft
Lot size
Open Houses
Overview
We are pleased to present this well-maintained 5-unit asset delivering exceptionally high day-one cash flow, with an over 8.97% CAP rate and an ultra-low 8.73 GRM—a true turnkey, low-touch investment. Exceptionally high cash flow from day one with no deferred maintenance, this fully occupied compound features a massive remodeled single-family home in front and two fully...
Listing provided by: Matias Stofenmacher DRE #01705003 818-464-5707, Edgestone Real Estate, Inc., Sebastian Stofenmacher DRE #01328684, Edgestone Real Estate, Inc.
Listing updated: Jun 11, 2026 at 08:25pm.
Last checked: Jun 11, 2026 at 09:00pm
Source: CRMLS #PW26058242
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,750 | $3,750 | $3,850 | Unfurnished |
| 1 | 1 | 1 | — | $2,000 | $2,000 | $2,150 | Unfurnished |
| 1 | 1 | 1 | — | $2,050 | $2,050 | $2,150 | Unfurnished |
| 1 | 1 | 1 | — | $2,050 | $2,050 | $2,150 | Unfurnished |
| 1 | 1 | 1 | — | $2,100 | $2,100 | $2,150 | 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: $11,850
Financial Snapshot
Gross Rent Multiplier
8.5x
List Price / Annual Gross Rent
Cap Rate
8.97%
NOI / List Price
Gross Scheduled Income: $143,400
Vacancy Allowance: $4,302
Vacancy Allowance Rate: 3%
Operating Expense: $30,071
Net Operating Income: $109,028
Annual Operating Expenses
Electric: $0
Gardener: $900
Fuel: $0
Insurance: $5,840
Pest Control: $900
Professional Management: $0
Trash: $0
Water / Sewer: $2,243
Other Expense: $5,000
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6056009036
Additional Parcels: No
Tax Lot: 190
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 1043 W 95th Street, Los Angeles, CA 90044. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$972,000
Total Interest
$1,239,732
Total Payment
$2,211,732
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,559
per month
Property History for 1043 W 95th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90044.
Similar Homes
Listings with similar prices to 1043 W 95th Street