$1,695,000
-$100,000810 Gramercy Drive, Los Angeles CA 90005
Multi-Family (2 Units)
Property type
129 days
On market
$837
Price per sqft
N/A
Garage
1908
Year built
7,502 sqft
Lot size
Home highlights
Open Houses
Overview
DISCOUNT. DISCOUNT. DISCOUNT $ 100,000 MAJOR PRICE REDUCTION IN KOREA TOWN ...Beautiful Duplex on large LOT 7,500 SQ FT There are many beautiful improvements that have been done to both units. This Property is a " TRIPLE THREAT " Please Note .....BUYER # 1. Could be a Buyer looking for a Beautiful OWNER / USERr situation....Live in one unit and RENT out the other...
Listing provided by: Bob Murphy DRE #00907956 310-367-1130, Keller Williams Beverly Hills
Listing updated: May 31, 2026 at 12:58am.
Last checked: Jun 2, 2026 at 05:31pm
Source: CRMLS #26643619
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $4,800 | $4,800 | $57,600 | Unfurnished |
| 2 | 0 | 1 | — | $1,800 | $1,800 | $21,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Financial Snapshot
Gross Rent Multiplier
24.5x
List Price / Annual Gross Rent
Cap Rate
4.17%
NOI / List Price
Net Operating Income: $70,750
Interior
Flooring: Wood
Heating: Central
Exterior
Architectural Style: Craftsman
Stories Total: 1
Levels: One
Direction Faces: West
View: None
Garage and Parking
Parking: Carport
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 5092024012
Zoning: LAR3
Lot Size Dimensions: 60x130
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 810 Gramercy Drive, Los Angeles, CA 90005. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,356,000
Total Interest
$1,729,503
Total Payment
$3,085,503
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,486
per month
Property History for 810 Gramercy Drive
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90005.
Similar Homes
Listings with similar prices to 810 Gramercy Drive