$735,000
4618 Wall, Los Angeles CA 90011
Multi-Family (Duplex)
Property type
133 days
On market
$329
Price per sqft
0 cars
Garage
1906
Year built
6,671 sqft
Lot size
Open Houses
Overview
Welcome to 4618 Wall Street—a rare investment opportunity featuring two detached homes on one lot. Both units are tenant-occupied, delivering instant rental income and long-term stability. The front home offers 3 bedrooms, 2 baths, a laundry room, and approx. 1,259 sq ft. The rear home includes 2 bedrooms, 2 baths and approx. 1,060 sq ft. The property is gated with...
Listing provided by: Alex Avilez DRE #01271332, TOP PRODUCERS REALTY PARTNERS
Listing updated: Feb 12, 2026 at 05:02pm.
Last checked: Jun 5, 2026 at 08:31pm
Source: CRMLS #CV26016871
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $1,961 | $1,961 | $3,100 | Unfurnished |
| 1 | 2 | 2 | — | $1,349 | $1,349 | $2,600 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
18.5x
List Price / Annual Gross Rent
Cap Rate
4.18%
NOI / List Price
Gross Scheduled Income: $39,720
Operating Expense: $9,000
Net Operating Income: $30,720
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,300
Trash: $0
Water / Sewer: $1,200
Interior
Laundry: Inside
Entry Location: Street
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5109010002
Additional Parcels: No
Tax Lot: 2
Tax Block: 5
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 4618 Wall, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$588,000
Total Interest
$749,962
Total Payment
$1,337,962
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,632
per month
Property History for 4618 Wall
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 4618 Wall