$849,000
-$20,000131 W 77th Street, Los Angeles CA 90003
Multi-Family (Duplex)
Property type
85 days
On market
$504
Price per sqft
0 cars
Garage
1922
Year built
6,302 sqft
Lot size
Home highlights
Open Houses
Overview
This upgraded duplex delivers a versatile living arrangement in a desirable Los Angeles pocket, presenting a spacious main residence and a fully detached rear unit, each thoughtfully updated to meet modern lifestyle needs. The main home is a generous four-bedroom, three-bathroom layout designed for comfort, functionality, and seamless everyday living. Inside, you’ll find ample...
Listing provided by: Carlos Nogales DRE #01920742 562-863-2121, Century 21 Allstars
Listing updated: Jun 1, 2026 at 12:39am.
Last checked: Jun 3, 2026 at 01:30am
Source: CRMLS #DW26025904
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 3 | — | $0 | $4,500 | $4,500 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $2,500 | $2,500 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
121.3x
List Price / Annual Gross Rent
Cap Rate
0.77%
NOI / List Price
Gross Scheduled Income: $7,000
Operating Expense: $500
Net Operating Income: $6,500
Annual Operating Expenses
Insurance: $350
Trash: $100
Interior
Interior Features: Ceiling Fans, Laminate Counters, All Bedrooms Down
Room Type: Bedroom, Family Room, Living Room
Flooring: Laminate, Tile, Vinyl
Cooling: Dual, Zoned
Heating: Zoned
Appliances: Gas Oven, Microwave
Fireplace: Family Room, Outside
Laundry: Outside
Entry Location: Ground Level
Exterior
Architectural Style: Traditional
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shingle
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre, Lawn, Landscaped
Pool: None
Fencing: Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Volts220
Utilities: Natural Gas Connected, Sewer Connected, Water Connected
View: None
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6031013020
Tax Lot: 165
Community
Senior Community: No
Community Features: Biking, Park, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 131 W 77th Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$679,200
Total Interest
$866,282
Total Payment
$1,545,482
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,327
per month
Property History for 131 W 77th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 131 W 77th Street