$2,198,000
-$52,0001825 N Easterly Terrace, Los Angeles CA 90026
Multi-Family (Triplex)
Property type
36 days
On market
$533
Price per sqft
2 cars
Garage
1979
Year built
4,783 sqft
Lot size
Open Houses
Overview
Silver Lake triplex generating approximately $157,800 in annual gross income with a 5.75% in-place cap rate and 5.9% pro forma cap rate. Situated on a unique street-to-street hillside lot, this well-maintained property offers an exceptional opportunity for investors, owner-users, or multigenerational living. The property features three separate units, including a spacious...
Listing provided by: Alec Petrossian DRE #01864433 818-613-5471, Alex Hartounian
Listing updated: Jun 13, 2026 at 07:03pm.
Last checked: Jun 13, 2026 at 07:30pm
Source: CRMLS #SR26101758
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 2 | — | $7,390 | $7,390 | $7,800 | Unfurnished |
| 1 | 2 | 2 | — | $3,100 | $3,100 | $3,300 | Unfurnished |
| 1 | 1 | 1 | — | $2,650 | $2,650 | $2,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
13.9x
List Price / Annual Gross Rent
Cap Rate
5.45%
NOI / List Price
Gross Scheduled Income: $157,800
Operating Expense: $33,175
Net Operating Income: $119,893
Annual Operating Expenses
Fuel: $0
Insurance: $5,197
Trash: $0
Water / Sewer: $0
Interior
Appliances: Dryer, Washer
Laundry: Washer Hookup, Electric Dryer Hookup, Gas Dryer Hookup, In Kitchen, Stacked, Dryer Included, Washer Included
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 3
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5423023008
Additional Parcels: No
Tax Lot: 62
Community
Senior Community: No
Community Features: Biking, Curbs, Dog Park, Lake, Park, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1825 N Easterly Terrace, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,758,400
Total Interest
$2,242,742
Total Payment
$4,001,142
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,554
per month
Property History for 1825 N Easterly Terrace
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90026.
Similar Homes
Listings with similar prices to 1825 N Easterly Terrace