$700,000
8820 Beach, Los Angeles CA 90002
Multi-Family (Duplex)
Property type
79 days
On market
$266
Price per sqft
0 cars
Garage
1997
Year built
6,335 sqft
Lot size
Home highlights
Open Houses
Overview
SPACIOUS DUPLEX WITH EACH UNIT OVER 1000 SQFT OF LIVING SPACE. IN NEED OF SOME TLC FOR THE EAGER BUYER WILLING TO CAPITALIZE ON THIS PROPERTY. IT HAS PARKING SPACE FOR UP TO 4 CARS AND OFF-STREET PARKING AS WELL. LOCATED NEAR METRO STATION, PARKS, AND SHOPPING. FREEWAY ACCESS ABOUT 10 MINUTES AWAY.
Listing provided by: Emmanuel Bautista DRE #02374101 323-253-1054, Luis A Bautista
Listing updated: Mar 19, 2026 at 01:45pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #DW26059369
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 3 | 2 | — | $5,000 | $5,000 | $5,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.7x
List Price / Annual Gross Rent
Cap Rate
6.43%
NOI / List Price
Gross Scheduled Income: $60,000
Vacancy Allowance Rate: 10%
Operating Expense: $15,000
Net Operating Income: $45,000
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,500
Trash: $1,500
Water / Sewer: $3,600
Interior
Room Type: Bonus Room
Flooring: Laminate, Tile
Cooling: None
Heating: Forced Air
Fireplace: None
Laundry: None
Accessibility: None
Entry Location: Ground
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Shingle
Foundation: Concrete Perimeter, Raised
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Phone Available, Sewer Connected, Water Connected
View: None
Garage and Parking
Garage Spaces: 0
Carport Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6044014010
Additional Parcels: No
Tax Lot: 11
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 8820 Beach, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$560,000
Total Interest
$714,249
Total Payment
$1,274,249
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,419
per month
Property History for 8820 Beach
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 8820 Beach