$1,500,000
-$100,0001211 Elden Ave., Los Angeles CA 90006
Multi-Family (Duplex)
Property type
219 days
On market
$448
Price per sqft
0 cars
Garage
1923
Year built
6,751 sqft
Lot size
Home highlights
Open Houses
Overview
Four units, comprising 2 buildings on one lot NO Garages. Front building a duplex: first floor 3 bedroom 2 bath, upstairs 2 bed 1 bath, second rear building duplex, downstairs 1 bedroom 1 bath, upstairs 1 bedroom 1 bath.. Utilities owners pay water tenants pay all other utilities. Property is located in a high demand rental area. All units are occupied, one by owners. Short...
Listing provided by: Wayne Uyehara DRE #01824351, Homesmart Key Realty
Listing updated: Nov 5, 2025 at 04:59pm.
Last checked: Jun 2, 2026 at 07:00am
Source: CRMLS #HD25249253
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 4 | 7 | 5 | — | $7,100 | $7,100 | $0 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Carpet: 4
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
214.3x
List Price / Annual Gross Rent
Cap Rate
0.37%
NOI / List Price
Gross Scheduled Income: $7,000
Operating Expense: $200
Net Operating Income: $5,500
Annual Operating Expenses
Electric: $2,580
Fuel: $600
Insurance: $1,200
Trash: $240
Water / Sewer: $2,400
Interior
Interior Features: Multiple Staircases, Unfurnished
Room Type: Basement, Great Room, Kitchen, Living Room
Flooring: Carpet, Vinyl, Wood
Cooling: Wall Window Units
Heating: Forced Air, Wall Furnace
Appliances: Water Heater
Fireplace: None
Laundry: None
Accessibility: Parking
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Sewer: Sewer Tap Paid
Electric: Electricity On Property
Utilities: Electricity Connected, Natural Gas Available, Phone Connected, Water Connected
View: None
Garage and Parking
Parking: None
Garage Spaces: 0
Parking Total: 7
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5076018009
Additional Parcels: No
Tax Lot: 11
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 1211 Elden Ave., Los Angeles, CA 90006. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,200,000
Total Interest
$1,530,534
Total Payment
$2,730,534
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,297
per month
Property History for 1211 Elden Ave.
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90006.
Similar Homes
Listings with similar prices to 1211 Elden Ave.