$649,000
244 E 118th, Los Angeles CA 90061
Multi-Family (Duplex)
Property type
32 days
On market
$512
Price per sqft
2 cars
Garage
1947
Year built
6,260 sqft
Lot size
Home highlights
Open Houses
Overview
This well-maintained duplex offers a great opportunity for both investors and owner-occupants. The front unit is detached from the rear unit and features 2 bedrooms and 1 bathroom, with a functional layout that includes a front entry into the living room and a side entrance leading directly to the kitchen. The home has been well cared for and remains in its original condition,...
Listing provided by: Durga Baumann DRE #01862125 562-277-0330, Excellence RE Real Estate
Listing updated: May 31, 2026 at 01:17am.
Last checked: Jun 2, 2026 at 03:30pm
Source: CRMLS #DW26096449
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $1,186 | $1,186 | $0 | Unfurnished |
| 1 | 1 | 1 | 1 | $917 | $917 | $0 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Carpet: 2
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
25.0x
List Price / Annual Gross Rent
Cap Rate
3.85%
NOI / List Price
Gross Scheduled Income: $26,000
Operating Expense: $1,000
Net Operating Income: $25,000
Annual Operating Expenses
Insurance: $200
Trash: $100
Water / Sewer: $200
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom, Kitchen, Laundry, Living Room
Flooring: Carpet, Laminate, Vinyl
Cooling: None
Heating: Wall Furnace
Appliances: Water Heater
Fireplace: None
Laundry: Common Area
Accessibility: Parking
Entry Location: Front Door
Exterior
Architectural Style: Traditional
Property Attached: No
Stories Total: 1
Levels: One
Roof: Shingle
Foundation: Raised
Construction Materials: Stucco
Property Condition: Repairs Cosmetic
Common Walls: No Common Walls
Lot Features: Front Yard
Pool: None
Spa: None
Water Source: Private
Sewer: Private Sewer
Electric: Standard
Utilities: Cable Available, Electricity Available, Natural Gas Available, Phone Available, Sewer Available, Water Available
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Driveway Level, Garage
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6083024005
Additional Parcels: No
Tax Lot: 50
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 244 E 118th, Los Angeles, CA 90061. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$519,200
Total Interest
$662,211
Total Payment
$1,181,411
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,108
per month
Property History for 244 E 118th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90061.
Similar Homes
Listings with similar prices to 244 E 118th