$639,000
-$10,000802 E 111th, Los Angeles CA 90059
Multi-Family (Duplex)
Property type
57 days
On market
$533
Price per sqft
2 cars
Garage
1951
Year built
4,345 sqft
Lot size
Open Houses
Overview
Beautiful duplex in the city of LA. Both units have a 2 bedroom, 1 bathroom with multiple parking including a 2 car garage. Property was upgraded including SEPARATE water, gas, electrical meters making it easy to rent out or live in. Property is now ready to go at a very low price. Seller is motivated and ready to get this home sold! Both units are now available oozing with...
Listing provided by: Andy Sanchez DRE #02215694, THE IVRI GROUP, INC.
Listing updated: May 7, 2026 at 09:25pm.
Last checked: Jun 5, 2026 at 02:30pm
Source: CRMLS #CV26077174
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $0 | $0 | $2,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $0 | $0 | $2,600 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
10.7x
List Price / Annual Gross Rent
Cap Rate
2.35%
NOI / List Price
Gross Scheduled Income: $60,000
Operating Expense: $48,000
Net Operating Income: $15,000
Annual Operating Expenses
Insurance: $0
Trash: $0
Interior
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6072017014
Additional Parcels: No
Tax Lot: 156
Community
Senior Community: No
Community Features: Suburban, Sidewalks
Nearby Schools
Nearby schools around the 802 E 111th, Los Angeles, CA 90059. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$511,200
Total Interest
$652,007
Total Payment
$1,163,207
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,047
per month
Property History for 802 E 111th
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 802 E 111th