Log In/Sign Up
Your email has been sent.
1334-1336 Yosemite Dr 2 Unit Apartment Building $1,180,000 ($590,000/Unit) 10.66% Cap Rate Los Angeles, CA 90041



EXECUTIVE SUMMARY
Two Homes on One Lot in Prime Eagle Rock Location. Rare opportunity in the heart of Eagle Rock! This property features two separate homes on one lot, offering flexible options for owner-users, multi-generational living, or rental income. Plans for two additional ADUs have been drafted and submitted to LADBS, providing a head start for those looking to expand and maximize the property's value and income potential. Property is currently in REAP with city liens and is available to ALL- CASH or Hardmoney Loan. Seller may consider seller carry. Ideal for investors, developers, or homeowners seeking a property with both current income and future upside. Located on a tree-lined street close to Eagle Rock's vibrant shops, dining, and NELA favorites. Endless possibilities - live in one, rent the other, or develop into a four-unit income property in one of Los Angeles's most desirable neighborhoods. Front unit is subject to interior inspection. The back house can be shown with the lockbox. Please send your business card to 323-823-4023 to receive the code. **Property is currently in REAP with city liens and is available to all-cash or Hardmoney Loan. Seller may consider seller carry. The front tenant could be negotiated to be relocated.** All offers are to be submitted to Maria@MultiFamilyRealtor.com and team.sarmiento.info@gmail.com. RIPA, with proof of funds ALL IN ONE PDF. Check under docs for the setup sheet or contact team.sarmiento.info@gmail.com to obtain a copy. Call/Text 833-832-6770 Ext 0 for any questions. Link to REAP Documents: https://drive.google.com/drive/folders/1Cb0GquXncTGvTHnbEdJNzqY0OLq-Xzfm?usp=sharing
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $1,180,000 | Property Subtype | Apartment |
| Price Per Unit | $590,000 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 10.66% | Lot Size | 0.16 AC |
| Gross Rent Multiplier | 8.06 | Building Size | 2,539 SF |
| No. Units | 2 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1920 |
| Price | $1,180,000 |
| Price Per Unit | $590,000 |
| Sale Type | Investment |
| Cap Rate | 10.66% |
| Gross Rent Multiplier | 8.06 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 2,539 SF |
| No. Stories | 2 |
| Year Built | 1920 |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 1 | $4,700 | 1,402 |
| 2+1.5 | 1 | $3,500 | 1,137 |
| 1+1 | 1 | $2,000 | 600 |
| 1+1 | 1 | $2,000 | 600 |
1 1
1 of 39
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1334-1336 Yosemite Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
