$899,999
-$90,0011438 E 20th Street, Los Angeles CA 90011
Multi-Family (Triplex)
Property type
57 days
On market
$289
Price per sqft
4 cars
Garage
1904
Year built
6,479 sqft
Lot size
Open Houses
Overview
Opportunity like this doesn’t come around often. This 3-unit property in Los Angeles offers a rare combination of immediate usability and long-term upside. The property features a front 4 bedroom, 2 bath unit that is currently tenant occupied, providing stable income, along with two rear units that are vacant and move-in ready. The rear units include a 2 bedroom, 1 bath and a...
Listing provided by: Jose Perez DRE #01914917 323-239-8012, Real Broker
Listing updated: May 20, 2026 at 10:20pm.
Last checked: Jun 3, 2026 at 06:31pm
Source: CRMLS #DW26077045
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $2,500 | $2,500 | $3,750 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $2,600 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $1,600 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 1
Total Actual Rent: $2,500
Tenant Pays: Electricity, Gas, Water
Financial Snapshot
Gross Rent Multiplier
11.2x
List Price / Annual Gross Rent
Cap Rate
7.03%
NOI / List Price
Gross Scheduled Income: $80,400
Operating Expense: $17,175
Net Operating Income: $63,225
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,000
New Taxes: $12,375
Trash: $0
Water / Sewer: $1,800
Interior
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre, Front Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5119031012
Additional Parcels: No
Tax Lot: 21
Tax Block: 2
Community
Senior Community: No
Community Features: Curbs, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1438 E 20th Street, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$719,999
Total Interest
$918,319
Total Payment
$1,638,318
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,638
per month
Property History for 1438 E 20th Street
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 1438 E 20th Street