$999,000
3116 W Vernon Avenue, Los Angeles CA 90008
Multi-Family (2 Units)
Property type
122 days
On market
$370
Price per sqft
N/A
Garage
2007
Year built
3,721 sqft
Lot size
Open Houses
Overview
Well-maintained duplex built in 2007 offering spacious, functional interiors and a practical layout. Each unit features approximately 1,350 SF with 4 bedrooms and 2 bathrooms, open living and dining areas, and washer/dryer hookups in each unit. Bedrooms are well-sized with windows for natural light. Property includes a gated front yard, covered porch, and separate entrances...
Listing provided by: Rachelle Tan DRE #01889314 323-580-3680, LPT Realty, Inc, Kyle Draper DRE #01920958 323-646-6442, LPT Realty, Inc
Listing updated: Feb 11, 2026 at 07:52am.
Last checked: Jun 5, 2026 at 04:00am
Source: CRMLS #26646727
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $2,900 | $2,900 | $3,800 | Unfurnished |
| 1 | 4 | 2 | — | $3,000 | $3,000 | $3,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Financial Snapshot
Cap Rate
4.93%
NOI / List Price
Net Operating Income: $49,255
Annual Operating Expenses
Gardener: $1,620
Insurance: $1,938
Maintenance: $1,021
New Taxes: $5,420
Water / Sewer: $2,520
Other Expense: $2,604
Interior
Cooling: Wall Window Units
Heating: Natural Gas, Wall Furnace
Exterior
Stories Total: 0
Levels: Two
Direction Faces: North
Garage and Parking
Parking: Gated, Private, Uncovered
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5014004031
Zoning: LAC2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 3116 W Vernon Avenue, Los Angeles, CA 90008. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$799,200
Total Interest
$1,019,336
Total Payment
$1,818,536
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,242
per month
Property History for 3116 W Vernon Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90008.
Similar Homes
Listings with similar prices to 3116 W Vernon Avenue