$1,595,000
+$155,000802 N Dillon Street, Los Angeles CA 90026
Multi-Family (3 Units)
Property type
1,915 days
On market
$697
Price per sqft
N/A
Garage
1923
Year built
3,828 sqft
Lot size
Home highlights
Open Houses
Overview
HARD TO FIND PRE-DEPRESSION CORNER PROPERTY WITH ''HIDDEN AWAY'' FOR EACH OF THE 3 UNITS, EACH SEPARATE AND APART FROM EACH OTHER! PRIVACY FOR ALL THREE TENANTS! EXCEPTIONAL LOCATION IN SILVER LAKE - Corner Property with a Woodsy Curb Appeal. Wonderful LUSH LANDSCAPE that took years to develop with Each Unit Private from the other units! Classic Character throughout! (circa...
Listing provided by: Bruce Jay DRE #00559166 323-667-1000, Bruce Jay Associates
Listing updated: Jun 2, 2026 at 05:10pm.
Last checked: Jun 2, 2026 at 05:30pm
Source: CRMLS #21702482
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,200 | $2,200 | $2,850 | Unfurnished |
| 1 | 2 | 1 | — | $2,032 | $2,032 | $3,500 | Unfurnished |
| 1 | 2 | 1 | — | $3,650 | $3,650 | $4,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Dishwasher: 3
Disposal: 3
Refrigerator: 3
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
17.0x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Net Operating Income: $81,984
Interior
Flooring: Laminate, Tile
Heating: Combination, Central
Appliances: Dishwasher, Disposal, Refrigerator, Dryer, Washer
Laundry: Dryer Included, Washer Included
Exterior
Architectural Style: Spanish
Stories Total: 0
Levels: Two
Property Condition: Updated Remodeled
Direction Faces: West
View: Hills, Trees Woods
Garage and Parking
Parking: Assigned
Uncovered Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Parcel #: 5426013003
Zoning: LARD1.5
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 802 N Dillon Street, Los Angeles, CA 90026. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,276,000
Total Interest
$1,627,468
Total Payment
$2,903,468
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,877
per month
Property History for 802 N Dillon Street
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 802 N Dillon Street