$920,000
3100 E SIDE Boulevard, Los Angeles CA 90063
Multi-Family (3 Units)
Property type
54 days
On market
$460,000
Price per sqft
2 cars
Garage
1965
Year built
9,750 sqft
Lot size
Home highlights
Open Houses
Overview
Two on a Lot, 3 miles from Downtown Los Angeles, Great Income Property.
Listing provided by: Danny Roman DRE #00881839, TRT CAPITAL
Listing updated: Apr 13, 2026 at 01:12pm.
Last checked: Jun 5, 2026 at 06:01pm
Source: CRMLS #CV26076962
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 0 | — | $2,000 | $2,000 | $0 | Unfurnished |
| 1 | 1 | 0 | — | $1,250 | $3,200 | $0 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
102.2x
List Price / Annual Gross Rent
Cap Rate
0.95%
NOI / List Price
Gross Scheduled Income: $9,000
Vacancy Allowance: $0
Vacancy Allowance Rate: 0%
Operating Expense: $250
Net Operating Income: $8,750
Annual Operating Expenses
Electric: $1,800
Gardener: $2,400
Fuel: $0
Insurance: $1,100
Trash: $75
Water / Sewer: $75
Other Expense: $0
Interior
Interior Features: Laminate Counters, All Bedrooms Down
Room Type: Bedroom
Flooring: Laminate
Cooling: Gas
Heating: Central
Fireplace: None
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shake
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Fencing: Chain Link
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Connected, Natural Gas Available
View: None
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5178022043
Additional Parcels: No
Tax Lot: 4648
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 3100 E SIDE Boulevard, Los Angeles, CA 90063. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$736,000
Total Interest
$938,727
Total Payment
$1,674,727
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,760
per month
Property History for 3100 E SIDE Boulevard
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90063.
Similar Homes
Listings with similar prices to 3100 E SIDE Boulevard