$499,000
731 W 54th, Los Angeles CA 90037
Multi-Family (Duplex)
Property type
23 days
On market
$432
Price per sqft
0 cars
Garage
1915
Year built
2,065 sqft
Lot size
Open Houses
Overview
Value-add duplex opportunity in Los Angeles with upside potential. This duplex features two separate 1-bedroom, 1-bath units, approximately 550 square feet each, situated on an approximately 5,000 square foot lot. Excellent opportunity for investors, contractors, or buyers seeking a repositioning project. One unit to be delivered vacant at close of escrow, providing...
Listing provided by: Sergio Bedolla DRE #01273190 562-480-3573, Sergio Bedolla
Listing updated: Jun 5, 2026 at 07:08am.
Last checked: Jun 5, 2026 at 07:30am
Source: CRMLS #DW26104818
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $350 | $350 | $1,700 | Unfurnished |
| 1 | 1 | 1 | — | $700 | $700 | $1,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
39.6x
List Price / Annual Gross Rent
Cap Rate
1.98%
NOI / List Price
Gross Scheduled Income: $12,600
Operating Expense: $2,700
Net Operating Income: $9,900
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $900
Water / Sewer: $1,800
Interior
Cooling: None
Heating: None
Fireplace: None
Laundry: None
Entry Location: Front Door
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Carport Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5001026039
Additional Parcels: No
Tax Lot: 3
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 731 W 54th, Los Angeles, CA 90037. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$399,200
Total Interest
$509,158
Total Payment
$908,358
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,193
per month
Property History for 731 W 54th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90037.
Similar Homes
Listings with similar prices to 731 W 54th