$875,000
8624 S Main Street, Los Angeles CA 90003
Multi-Family (2 Units)
Property type
8 days
On market
$374
Price per sqft
0 cars
Garage
2004
Year built
2,751 sqft
Lot size
Home highlights
Open Houses
Overview
Rare Duplex Opportunity with Both Units Delivered Vacant. This is a unique chance to choose your own tenants at market rent or move in with extended family. The property features substantial rental income potential and no rent control. Both units will be delivered vacant, which is incredibly rare in Los Angeles due to local rent control laws and just cause evictions. Potential...
Listing provided by: Joel Daniel Rangel DRE #01827663 310-749-7092, Coldwell Banker Realty
Listing updated: Jun 4, 2026 at 07:21am.
Last checked: Jun 4, 2026 at 08:00am
Source: CRMLS #26838969
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,750 | $0 | $3,750 | Unfurnished |
| 1 | 3 | 2 | — | $3,750 | $0 | $3,750 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Gas Meters: 2
Carpet: 2
Rent Control: No
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
9.7x
List Price / Annual Gross Rent
Cap Rate
7.69%
NOI / List Price
Vacancy Allowance: $4,500
Vacancy Allowance Rate: 5%
Net Operating Income: $67,262
Interior
Interior Features: Open Floor Plan
Flooring: Carpet, Laminate
Cooling: None
Heating: Wall Furnace
Appliances: Gas Cooktop
Fireplace: None
Laundry: Inside
Entry Location: Living Room
Exterior
Architectural Style: Contemporary
Stories Total: 0
Levels: Two
Roof: Composition, Shingle
Foundation: Raised
Construction Materials: Stucco
Property Condition: Updated Remodeled
Direction Faces: West
Security Features: Window Bars
Lot Features: Back Yard
Pool: None
Spa: None
Sewer: Other
View: City Lights
Patio and Porch Features: Concrete, Porch
Garage and Parking
Parking: Driveway, Garage, Side By Side, Tandem
Garage Spaces: 0
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 6041001027
Zoning: LAC2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 8624 S Main 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 8624 S Main 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 8624 S Main Street