$1,295,000
2663 Queen Street 2663, Los Angeles CA 90039
Multi-Family (3 Units)
Property type
3 days
On market
$461
Price per sqft
N/A
Garage
1991
Year built
5,444 sqft
Lot size
Open Houses
Overview
Great income three unit property in Frog Town (Elysian Valley). Adjacent to Silver Lake and Echo Park. This property fetches strong rents and there is upside for more. Whole Foods/Trader Joes/Gelson's just a few minutes away. Two units in the front (three bedrooms and two baths each). This building in approx 2,400 sqft (about 1200 sqft per unit) Plus an ADU that was added...
Listing provided by: Matt Manner DRE #01449965 213-321-7506, Best and Final Real Estate
Listing updated: Jun 2, 2026 at 09:44pm.
Last checked: Jun 2, 2026 at 10:00pm
Source: CRMLS #26841973
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $3,432 | $3,432 | $3,995 | Unfurnished |
| 2 | 3 | 2 | — | $3,744 | $3,744 | $4,500 | Unfurnished |
| 3 | 1 | 1 | — | $3,114 | $3,114 | $3,200 | Unfurnished |
# of Buildings: 2
# of Units Total: 3
Refrigerator: 3
Financial Snapshot
Gross Rent Multiplier
10.5x
List Price / Annual Gross Rent
Cap Rate
8.35%
NOI / List Price
Net Operating Income: $110,635
Interior
Cooling: Electric
Heating: Natural Gas, Wall Furnace
Appliances: Refrigerator
Laundry: Inside
Exterior
Stories Total: 2
Levels: Multi Split
Roof: Composition, Shingle
Sewer: Other
Garage and Parking
Parking: Driveway
Uncovered Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 5442012002
Zoning: LAR2
Lot Size Dimensions: 40x136
Lot Dimensions Source: Assessor
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 2663 Queen Street 2663, Los Angeles, CA 90039. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,036,000
Total Interest
$1,321,361
Total Payment
$2,357,361
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,047
per month
Property History for 2663 Queen Street 2663
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90039.
Similar Homes
Listings with similar prices to 2663 Queen Street 2663