$1,245,000
-$54,000204 E 88th Street, Los Angeles CA 90003
Multi-Family (4 Units)
Property type
51 days
On market
$517
Price per sqft
N/A
Garage
1926
Year built
4,101 sqft
Lot size
Home highlights
Open Houses
Overview
Brand-new four-unit property featuring two separate structures, offering an excellent opportunity for investors or owner-users. The front Duplex includes a 652 sq ft 2-bedroom / 1-bath unit and a 762 sq ft 3-bedroom / 1-bath unit. The rear structure consists of two ADU units, each 498 sq ft, with one unit on each level.The property is fully vacant, providing flexibility for an...
Listing provided by: Dezireh Haghayeghi DRE #02083315 310-626-2096, Keller Williams Beverly Hills
Listing updated: May 26, 2026 at 07:10pm.
Last checked: Jun 4, 2026 at 04:00pm
Source: CRMLS #26731983
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $0 | $2,850 | $2,850 | Unfurnished |
| 2 | 3 | 1 | — | $0 | $3,100 | $3,100 | Unfurnished |
| 3 | 2 | 1 | — | $0 | $2,700 | $2,700 | Unfurnished |
| 4 | 2 | 1 | — | $0 | $2,700 | $2,700 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Dishwasher: 4
Refrigerator: 4
Financial Snapshot
Gross Rent Multiplier
9.5x
List Price / Annual Gross Rent
Cap Rate
8.09%
NOI / List Price
Net Operating Income: $100,716
Interior
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Microwave, Refrigerator
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Driveway
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 6041013019
Zoning: LARD2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 204 E 88th Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$996,000
Total Interest
$1,270,343
Total Payment
$2,266,343
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,742
per month
Property History for 204 E 88th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 204 E 88th Street