$799,000
1362 E Vernon, Los Angeles CA 90011
Multi-Family (Triplex)
Property type
59 days
On market
$695
Price per sqft
0 cars
Garage
1913
Year built
4,791 sqft
Lot size
Open Houses
Overview
Excellent investment opportunity in Los Angeles! This tenant-occupied, income-producing triplex offers strong rental potential and immediate cash flow. The property features a desirable unit mix, including a spacious front unit with 2 bedrooms and 1 bathroom, plus two additional units each offering 1 bedroom and 1 bathroom. All units are currently occupied, providing...
Listing provided by: Julie Ledesma DRE #02119416 562-822-7678, Keller Williams SELA
Listing updated: May 4, 2026 at 10:55pm.
Last checked: Jun 5, 2026 at 03:30pm
Source: CRMLS #DW26075046
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 0 | — | $1,125 | $1,125 | $1,125 | Furnished |
| 1 | 1 | 0 | — | $2,300 | $2,300 | $2,300 | Furnished |
| 1 | 1 | 0 | — | $1,200 | $1,200 | $1,200 | Furnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 3
Rent Control: No
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
14.4x
List Price / Annual Gross Rent
Cap Rate
6.31%
NOI / List Price
Gross Scheduled Income: $55,500
Operating Expense: $5,100
Net Operating Income: $50,400
Annual Operating Expenses
Electric: $1,200
Fuel: $600
Insurance: $1,500
Trash: $1,200
Water / Sewer: $600
Interior
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Lawn
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5107003005
Additional Parcels: No
Tax Lot: 6
Tax Block: A
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 1362 E Vernon, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$639,200
Total Interest
$815,264
Total Payment
$1,454,464
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,022
per month
Property History for 1362 E Vernon
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 1362 E Vernon