$1,210,000
1566 E 106th Street E, Los Angeles CA 90002
Multi-Family (Duplex)
Property type
203 days
On market
$326
Price per sqft
3 cars
Garage
2022
Year built
5,199 sqft
Lot size
Home highlights
Open Houses
Overview
This stunning property, built in 2022, boasts a remarkable scheduled income of $7,000 per month, making it a lucrative investment opportunity. Each unit is thoughtfully designed with 5 spacious bedrooms and 3 modern bathrooms, encompassing approximately 1,850 square feet of living space. Residents will enjoy the luxury of their own primary suite, complete with an interior...
Listing provided by: Colette Leech DRE #00899555, KELLER WILLIAMS REALTY, Daniel Leech DRE #01716779, KELLER WILLIAMS REALTY
Listing updated: May 9, 2026 at 02:17am.
Last checked: Jun 5, 2026 at 02:30pm
Source: CRMLS #CV25260577
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 3 | — | $3,500 | $3,500 | $3,500 | Unfurnished |
| 1 | 5 | 3 | — | $3,500 | $3,500 | $3,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: No
Units Leased: 2
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
4.35%
NOI / List Price
Gross Scheduled Income: $84,000
Operating Expense: $22,260
Net Operating Income: $52,663
Annual Operating Expenses
Insurance: $1,920
Licenses: $144
New Taxes: $15,025
Professional Management: $5,160
Trash: $0
Interior
Cooling: None
Heating: Central
Fireplace: None
Laundry: Inside
Entry Location: Porch
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 2
Levels: Two
Roof: Composition
Construction Materials: Stucco
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Fencing: Wood
Water Source: Public
Sewer: Public Sewer
Electric: Photovoltaics Seller Owned
Utilities: Cable Available, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Garage and Parking
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6065015028
Additional Parcels: No
Tax Lot: 107
Zoning: LAR2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 1566 E 106th Street E, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$968,000
Total Interest
$1,234,631
Total Payment
$2,202,631
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,529
per month
Property History for 1566 E 106th Street E
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90002.
Similar Homes
Listings with similar prices to 1566 E 106th Street E