$1,350,000
807 E 21st Street, Los Angeles CA 90011
Multi-Family (Duplex)
Property type
1 day
On market
$261
Price per sqft
0 cars
Garage
1898
Year built
7,500 sqft
Lot size
Open Houses
Overview
Two Houses, Two Addresses on a 7504 sq ft Lot, R2 zoning. The Front house( 807 E 21 St) is 3340 sq ft, Two stories with main floor (3 Bedroom/Den/3 bath plus upstairs ( 1bd/den/1ba). The Rear house is 1840 sq ft, newer building with 4 Studios, received a Certification of Occupancy on 2024. It is good for Owner occupy and rental income property or an investment property. The...
Listing provided by: Nam Chun DRE #01008371, CNS REALTY CO.
Listing updated: Jun 11, 2026 at 02:58am.
Last checked: Jun 11, 2026 at 03:30am
Source: CRMLS #IG26126076
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 8 | 0 | — | $106,800 | $106,800 | $124,800 | Partially |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
10.8x
List Price / Annual Gross Rent
Cap Rate
7.81%
NOI / List Price
Gross Scheduled Income: $124,800
Vacancy Allowance: $3,744
Vacancy Allowance Rate: 3%
Operating Expense: $19,387
Net Operating Income: $105,413
Annual Operating Expenses
Electric: $6,654
Gardener: $600
Fuel: $0
Insurance: $2,800
Licenses: $200
Maintenance: $1,000
Trash: $871
Water / Sewer: $7,262
Interior
Laundry: Common Area
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Roof: Shingle
Common Walls: No Common Walls
Lot Features: Street Level, Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: Concrete, One Space
Garage Spaces: 0
Uncovered Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5131011029
Additional Parcels: No
Tax Lot: 18
Community
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 807 E 21st Street, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,080,000
Total Interest
$1,377,480
Total Payment
$2,457,480
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$8,383
per month
Property History for 807 E 21st Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 807 E 21st Street