$1,950,000
-$45,00012111 S Figueroa Street, Los Angeles CA 90061
Multi-Family (12 Units)
Property type
70 days
On market
$200
Price per sqft
N/A
Garage
1960
Year built
10,355 sqft
Lot size
Home highlights
Open Houses
Overview
James Allan Group is proud to present a 12 Unit Building in close proximity to the 110 Fwy and 105 Fwy Consisting of 11: 2BD l 1BA units and 1: 1BD l 1 BA unit, excellently maintained with great upside potential. Newer Roof, updated plumbing and sewer line, new landscaping and stucco. Several units completely remodeled. Extra storage/previous rental unit with potential to...
Listing provided by: James Allan DRE #01180635 310-704-0007, Compass
Listing updated: May 14, 2026 at 04:43pm.
Last checked: Jun 4, 2026 at 05:00am
Source: CRMLS #26668823
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,064 | $2,064 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $945 | $945 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $817 | $817 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $1,485 | $1,485 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $1,374 | $1,374 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $2,115 | $2,115 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $878 | $878 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $911 | $911 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $810 | $810 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $945 | $945 | $2,200 | Unfurnished |
| 1 | 2 | 1 | — | $899 | $899 | $2,200 | Unfurnished |
| 1 | 1 | 1 | — | $569 | $569 | $1,300 | Unfurnished |
# of Buildings: 1
# of Units Total: 12
Dishwasher: 12
Financial Snapshot
Gross Rent Multiplier
11.8x
List Price / Annual Gross Rent
Cap Rate
5.1%
NOI / List Price
Net Operating Income: $102,002
Annual Operating Expenses
Gardener: $3,670
Insurance: $6,831
New Taxes: $24,938
Professional Management: $4,800
Trash: $6,336
Other Expense: $14,101
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Dishwasher, Microwave
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Covered, Electric Gate, Community Structure
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 6117005009
Zoning: LAR3
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 12111 S Figueroa Street, Los Angeles, CA 90061. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,560,000
Total Interest
$1,989,694
Total Payment
$3,549,694
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,042
per month
Property History for 12111 S Figueroa Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90061.
Similar Homes
Listings with similar prices to 12111 S Figueroa Street