$625,000
-$25,0008611 Elm Street, Los Angeles CA 90002
Multi-Family (3 Units)
Property type
97 days
On market
$330
Price per sqft
N/A
Garage
1940
Year built
6,701 sqft
Lot size
Open Houses
Overview
Nice 3 unit building with long term tenants. Recent upgrades to plumbing and electrical. Priced to sell! Two 2 bedroom/1 bathrooms and one 1 bedroom/1 bathroom unit. Close to freeways and shopping centers. Great for owner user or first time investor, very easy to manage. Owner only pays water and garbage. Carefully maintained.
Listing provided by: Syii Tucker DRE #01728757 310-924-7415, Tucker Realty
Listing updated: Jun 3, 2026 at 08:59pm.
Last checked: Jun 3, 2026 at 09:30pm
Source: CRMLS #26657909
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,197 | $1,197 | $1,500 | Unfurnished |
| 1 | 2 | 1 | — | $1,426 | $1,426 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $2,047 | $2,047 | $2,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.2x
List Price / Annual Gross Rent
Cap Rate
7.45%
NOI / List Price
Net Operating Income: $46,540
Interior
Cooling: None
Heating: Wall Furnace
Exterior
Stories Total: 0
Levels: One
Garage and Parking
Parking: Electric Gate
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 6044025024
Zoning: LCR2YY
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 8611 Elm Street, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$500,000
Total Interest
$637,722
Total Payment
$1,137,722
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,961
per month
Property History for 8611 Elm Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90002.
Similar Homes
Listings with similar prices to 8611 Elm Street