$798,888
2415 N Gates Street, Los Angeles CA 90031
Multi-Family (3 Units)
Property type
136 days
On market
$370
Price per sqft
N/A
Garage
1913
Year built
7,171 sqft
Lot size
Home highlights
Open Houses
Overview
This beautiful centrally located 3 Tri Plex is the property you have been looking for. Front units are rented with long time responsible tenants. ADU compliant, you can add the 4th unit to create the ideal rental property. Units are registered w/ Los Angeles Housing Dept. (RSO) & are 100% compliant w/ 2024 approved certificate (See report in documents). Very high walking score...
Listing provided by: Abraham Hernandez DRE #01773826 323-356-6268, Loftway
Listing updated: May 10, 2026 at 07:16am.
Last checked: Jun 5, 2026 at 02:01pm
Source: CRMLS #26640637
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,786 | $2,786 | $2,897 | Unfurnished |
| 2 | 1 | 1 | — | $961 | $961 | $1,000 | Unfurnished |
| 3 | 2 | 1 | — | $1,024 | $1,024 | $1,064 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Dishwasher: 3
Disposal: 3
Ranges: 3
Refrigerator: 3
Units Leased: 3
Tenant Pays: Cable Tv, Electricity, Gas, Grounds Care, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
14.0x
List Price / Annual Gross Rent
Cap Rate
5.7%
NOI / List Price
Net Operating Income: $46,145
Interior
Interior Features: Ceiling Fans
Flooring: Wood
Cooling: Wall Window Units
Heating: Natural Gas, Wall Furnace
Appliances: Dishwasher, Disposal, Gas Oven, Gas Range, Microwave, Refrigerator
Fireplace: None
Laundry: None
Entry Location: Ground Level W, Steps
Exterior
Stories Total: 1
Levels: One
Foundation: Slab
Construction Materials: Synthetic Stucco, Wood Siding
Property Condition: Updated Remodeled
Security Features: Carbon Monoxide Detectors, Gated Community, Smoke Detectors
Pool: None
Spa: None
Patio and Porch Features: Covered, Front Porch
Garage and Parking
Parking: Concrete, Driveway
Uncovered Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 5208009007
Zoning: LARD3
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 2415 N Gates Street, Los Angeles, CA 90031. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$639,110
Total Interest
$815,150
Total Payment
$1,454,260
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,022
per month
Property History for 2415 N Gates 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 2415 N Gates Street