$778,500
-$500209 W 89th, Los Angeles CA 90003
Multi-Family (Triplex)
Property type
32 days
On market
$465
Price per sqft
0 cars
Garage
1920
Year built
5,400 sqft
Lot size
Open Houses
Overview
Great opportunity to own a 3-unit income property generating Great rental income. Ideal for a first-time buyer looking to live in one unit and offset their mortgage, or an investor seeking immediate cash flow. Property features front and rear parking access, with tenants accessing their parking through separate private entry points, helping avoid common parking...
Listing provided by: Miguel Valencia DRE #02005003 323-403-8896, Century 21 Realty Masters
Listing updated: May 18, 2026 at 03:34am.
Last checked: Jun 3, 2026 at 11:31pm
Source: CRMLS #DW26096436
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | — | $2,884 | $2,884 | $2,900 | Unfurnished |
| 1 | 0 | 1 | — | $1,339 | $1,339 | $1,500 | Unfurnished |
| 1 | 2 | 1 | — | $2,163 | $2,163 | $2,400 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
121.9x
List Price / Annual Gross Rent
Cap Rate
0.78%
NOI / List Price
Gross Scheduled Income: $6,386
Operating Expense: $300
Net Operating Income: $6,086
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: None
Entry Location: Front And Back
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: One Common Wall
Lot Features: Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6040026004
Additional Parcels: No
Tax Lot: 80
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 209 W 89th, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$622,800
Total Interest
$794,347
Total Payment
$1,417,147
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,897
per month
Property History for 209 W 89th
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 209 W 89th