$860,000
626 E 54th Street, Los Angeles CA 90011
Multi-Family (2 Units)
Property type
359 days
On market
$332
Price per sqft
N/A
Garage
1924
Year built
4,772 sqft
Lot size
Open Houses
Overview
Chance for an investor to own a rental property sits on one of the most desirable rental locations in the city of Los Angeles with a very reasonable price. This duplex has a 4 bed 2 bath on the first floor and 5 bed 2 bath on the second floor. Current total monthly rental income is $6685 and it is still lower than the market rate for that area. Buyer and buyer's agent be...
Listing provided by: Myungchul Kang DRE #02001363 213-503-0775, Dream Realty & Investments Inc
Listing updated: May 28, 2026 at 05:28pm.
Last checked: Jun 2, 2026 at 09:30am
Source: CRMLS #25549831
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $2,799 | $2,799 | $3,200 | Unfurnished |
| 2 | 5 | 2 | — | $3,886 | $3,886 | $4,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Disposal: 2
Financial Snapshot
Gross Rent Multiplier
10.7x
List Price / Annual Gross Rent
Cap Rate
5.5%
NOI / List Price
Net Operating Income: $47,320
Interior
Heating: Wall Furnace
Appliances: Disposal
Laundry: None
Exterior
Stories Total: 2
Levels: Two
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Garage and Parking
Parking: Carport
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5103009011
Zoning: LAR2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 626 E 54th Street, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$688,000
Total Interest
$877,506
Total Payment
$1,565,506
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,394
per month
Property History for 626 E 54th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 626 E 54th Street