$875,000
10952 Wilmington Avenue, Los Angeles CA 90059
Multi-Family (2 Units)
Property type
3 days
On market
$376
Price per sqft
N/A
Garage
2014
Year built
3,253 sqft
Lot size
Home highlights
Open Houses
Overview
Well-maintained 2014-built duplex offering an excellent investment opportunity with strong cash flow and stable tenancy in the Los Angeles market. Each spacious unit features 3 bedrooms and 2 bathrooms, making this property highly attractive to both investors and owner-occupants. The property currently generates $6,790 per month ($81,480 annually) in gross rental income with...
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: Jun 3, 2026 at 12:11am.
Last checked: Jun 3, 2026 at 12:30am
Source: CRMLS #26841531
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,800 | $3,800 | $3,800 | Unfurnished |
| 1 | 3 | 2 | — | $2,990 | $2,990 | $3,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Dishwasher: 2
Financial Snapshot
Gross Rent Multiplier
10.7x
List Price / Annual Gross Rent
Cap Rate
7.02%
NOI / List Price
Net Operating Income: $61,399
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Dishwasher
Exterior
Stories Total: 2
Levels: Two
Garage and Parking
Parking: Assigned, Garage, Tandem
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Parcel #: 6067006052
Zoning: LAC2
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 10952 Wilmington Avenue, Los Angeles, CA 90059. 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 10952 Wilmington Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90059.
Similar Homes
Listings with similar prices to 10952 Wilmington Avenue