$583,000
135 E 77th, Los Angeles CA 90003
Multi-Family (Triplex)
Property type
1 day
On market
$450
Price per sqft
4 cars
Garage
1928
Year built
5,102 sqft
Lot size
Open Houses
Overview
BIG OPPORTUNITY 3 UNITS WITH 1 BED AND I BATH. ALL UNITS ARE IN GOOD CONDITION IN A GOOD AREA WITH A LONG DRIVEWAY, PROPERTY HAS 4 GAGRAGES ALSO IT IS GATED FOR PRIVACY AND all UNITS WILL BE DELIVERED WITH TENANTS. TENANTS PAY GAS AND ELECTRICITY AND SELLER PAYS WATER. MOTIVATED SELLER.
Listing provided by: Juan Beltran DRE #01802418 818-512-1126, Big Block Powerhouse Realty
Listing updated: Jun 15, 2026 at 05:05pm.
Last checked: Jun 15, 2026 at 05:30pm
Source: CRMLS #DW26130033
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 3 | 3 | 0 | — | $30,780 | $30,780 | $61,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
18.9x
List Price / Annual Gross Rent
Gross Scheduled Income: $30,780
Operating Expense: $0
Net Operating Income: $0
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: None
Entry Location: 1
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: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6022006030
Additional Parcels: No
Tax Lot: 47
Community
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 135 E 77th, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$466,400
Total Interest
$594,867
Total Payment
$1,061,267
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,705
per month
Property History for 135 E 77th
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 135 E 77th