$875,000
210 W 77th Street, Los Angeles CA 90003
Multi-Family (2 Units)
Property type
46 days
On market
$344
Price per sqft
N/A
Garage
1998
Year built
6,302 sqft
Lot size
Open Houses
Overview
Imported from Trestle WebAPI.
Listing provided by: Jongmin Park DRE #02126533 858-429-8850, Dream Realty & Investments Inc
Listing updated: Apr 28, 2026 at 07:17am.
Last checked: Jun 5, 2026 at 04:31pm
Source: CRMLS #26761643
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 210 | 4 | 2 | — | $3,262 | $3,262 | $3,800 | Unfurnished |
| 213 | 4 | 2 | — | $3,772 | $3,772 | $3,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Disposal: 2
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
10.4x
List Price / Annual Gross Rent
Cap Rate
7.39%
NOI / List Price
Net Operating Income: $62,824
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Disposal, Vented Exhaust Fan
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Carport, Detached Carport
Garage: Detached
Parking Total: 8
Lot Information
Land Lease: No
Parcel #: 6031017014
Zoning: LAR2
Lot Size Dimensions: 45x140
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 210 W 77th Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$700,000
Total Interest
$892,811
Total Payment
$1,592,811
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,486
per month
Property History for 210 W 77th 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 210 W 77th Street