$1,059,000
-$30,0002351 Cabot Street, Los Angeles CA 90031
Multi-Family (2 Units)
Property type
141 days
On market
$586
Price per sqft
N/A
Garage
1924
Year built
5,055 sqft
Lot size
Home highlights
Open Houses
Overview
In Elysian Valley, this Traditional duplex on a large lot is a great find in a happening part of town. Located minutes from everything great in Frogtown, the property presents an excellent owner-user opportunity, with one unit delivered vacant and the other generating income. The front house features three bedrooms and two baths; both units enjoy hard surface flooring and...
Listing provided by: Tracy B Do DRE #01350025 323-842-4001, Coldwell Banker Realty, Amy Walker DRE #02059609 323-215-5399, Coldwell Banker Realty
Listing updated: Mar 25, 2026 at 07:23pm.
Last checked: Jun 5, 2026 at 01:01am
Source: CRMLS #26637249
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $1,479 | $1,479 | $3,500 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,100 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Disposal: 2
Financial Snapshot
Gross Rent Multiplier
15.8x
List Price / Annual Gross Rent
Cap Rate
6.16%
NOI / List Price
Net Operating Income: $65,184
Interior
Cooling: Central Air
Heating: Central
Appliances: Disposal
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Driveway, Garage
Parking Total: 5
Lot Information
Land Lease: No
Parcel #: 5445030022
Zoning: LAR1
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2351 Cabot Street, Los Angeles, CA 90031. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$847,200
Total Interest
$1,080,557
Total Payment
$1,927,757
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,608
per month
Property History for 2351 Cabot Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90031.
Similar Homes
Listings with similar prices to 2351 Cabot Street