$2,250,000
-$45,000811 W 97th Street, Los Angeles CA 90044
Multi-Family (10 Units)
Property type
136 days
On market
$337
Price per sqft
N/A
Garage
1958
Year built
10,000 sqft
Lot size
Open Houses
Overview
8.35% CAP & 8.52 GRM! We are pleased to offer this ten unit investment opportunity, located in the City of Los Angeles. This 10-unit multi-family property features a well-balanced unit mix of six 1-bedroom/1-bath units and four 2-bedroom/1-bath units, all of which have been recently renovated. The property benefits from strong in-place fundamentals supported by consistent...
Listing provided by: Griffin White DRE #02031785 310-424-5080, BRC Advisors- BH
Listing updated: Apr 15, 2026 at 12:57am.
Last checked: Jun 5, 2026 at 06:01pm
Source: CRMLS #26640597
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,389 | $2,389 | $2,887 | Unfurnished |
| 1 | 1 | 1 | — | $1,950 | $1,950 | $2,289 | Unfurnished |
| 1 | 1 | 1 | — | $2,200 | $2,200 | $2,289 | Unfurnished |
| 1 | 1 | 1 | — | $2,355 | $2,355 | $2,289 | Unfurnished |
| 1 | 2 | 1 | — | $2,400 | $2,400 | $2,887 | Unfurnished |
| 1 | 2 | 1 | — | $2,520 | $2,520 | $2,887 | Unfurnished |
| 1 | 1 | 1 | — | $1,773 | $1,773 | $2,289 | Unfurnished |
| 1 | 1 | 1 | — | $2,030 | $2,030 | $2,289 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $2,289 | Unfurnished |
| 1 | 2 | 1 | — | $2,361 | $2,361 | $2,887 | Unfurnished |
# of Buildings: 1
# of Units Total: 10
Financial Snapshot
Gross Rent Multiplier
8.5x
List Price / Annual Gross Rent
Cap Rate
8.35%
NOI / List Price
Net Operating Income: $187,777
Interior
Interior Features: Ceiling Fans
Exterior
Stories Total: 2
Levels: One
Garage and Parking
Parking: Concrete
Parking Total: 10
Lot Information
Land Lease: No
Parcel #: 6054001019
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 811 W 97th Street, Los Angeles, CA 90044. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,800,000
Total Interest
$2,295,801
Total Payment
$4,095,801
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$13,871
per month
Property History for 811 W 97th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90044.
Similar Homes
Listings with similar prices to 811 W 97th Street