$1,450,000
1228 S Dunsmuir, Los Angeles CA 90019
Multi-Family (Triplex)
Property type
35 days
On market
$633
Price per sqft
0 cars
Garage
1937
Year built
7,044 sqft
Lot size
Home highlights
Open Houses
Overview
Positioned in the vibrant Wilshire Vista pocket of Miracle Mile, 1226 S Dunsmuir Ave is a beautofil three-unit that shows exceptionally well for only at $1,450,000—with prime potential for RTI ADUs to expand into a 5-unit income producing cash cow. This tastefully renovated 1937-built property spans 2,290 SF on a spacious 7,042 SF lot, delivering cash flow from a solid mix of...
Listing provided by: Cameron Samimi DRE #02035763, Lyon Stahl Investment Real Estate, Inc.
Listing updated: May 14, 2026 at 01:36pm.
Last checked: Jun 13, 2026 at 10:31pm
Source: CRMLS #SB26103197
Multi-family Analysis
Unit Information
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $7,254
Financial Snapshot
Gross Rent Multiplier
16.7x
List Price / Annual Gross Rent
Cap Rate
3.8%
NOI / List Price
Gross Scheduled Income: $87,048
Vacancy Allowance Rate: 5%
Operating Expense: $27,613
Net Operating Income: $55,491
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,863
New Taxes: $17,400
Trash: $600
Water / Sewer: $0
Interior
Flooring: Vinyl
Cooling: Wall Window Units
Heating: Forced Air
Fireplace: None
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Exterior: Brick Driveway
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Asphalt, On Site, One Space
Garage Spaces: 0
Uncovered Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5085014007
Additional Parcels: No
Tax Lot: 120
Community
Senior Community: No
Community Features: Biking, Dog Park, Park, Suburban