$1,990,000
222 W 80th Street, Los Angeles CA 90003
Multi-Family (3 Units)
Property type
35 days
On market
$349
Price per sqft
N/A
Garage
2024
Year built
7,212 sqft
Lot size
Home highlights
Open Houses
Overview
Experience the ultimate in low-maintenance investing with this stunning 2024 new construction triplex! This is a rare opportunity to own one of the largest three-unit properties in the area, featuring three massive 5BD/3BA units on a 7,210 SF lot. As a brand-new 2024 build, this property offers a complete turnkey experience with absolutely no deferred maintenance or immediate...
Listing provided by: Koeun Hwang DRE #01718399 213-590-9908, Urban Real Estate, Inc., Sohyoen Holthaus DRE #02251123 949-656-5643, Urban Real Estate, Inc.
Listing updated: May 15, 2026 at 11:20pm.
Last checked: Jun 4, 2026 at 02:30am
Source: CRMLS #26825537
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 3 | — | $5,000 | $5,000 | $5,000 | Unfurnished |
| 1 | 5 | 3 | — | $5,000 | $5,000 | $5,000 | Unfurnished |
| 1 | 5 | 3 | — | $5,000 | $5,000 | $5,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Disposal: 3
Financial Snapshot
Gross Rent Multiplier
11.1x
List Price / Annual Gross Rent
Cap Rate
6.77%
NOI / List Price
Net Operating Income: $134,755
Annual Operating Expenses
New Taxes: $190,000
Other Expense: $100
Interior
Cooling: None
Heating: Central
Appliances: Disposal
Exterior
Stories Total: 2
Levels: Two
Security Features: Gated Community
Garage and Parking
Parking: Driveway, Garage
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 6031026005
Zoning: LAR2
Lot Size Dimensions: 50x144
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 222 W 80th Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,592,000
Total Interest
$2,030,508
Total Payment
$3,622,508
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$12,285
per month
Property History for 222 W 80th 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 222 W 80th Street