$969,000
-$30,000203 W 77TH ST Street W, Los Angeles CA 90003
Multi-Family (6 Units)
Property type
218 days
On market
$216
Price per sqft
0 cars
Garage
1960
Year built
6,300 sqft
Lot size
Home highlights
Open Houses
Overview
GREAT INVESTMENT BUILDING IS FULLY OCCUPIED, Large units with large rooms. Great for updating and improving CLEAN STREET LAPD 77TH DIVISION 3 DOORS DOWN FROM THE APARTMENT BUILDING CLEAN STREET 6 UNITS IN ALL 11 BEDROOMS /6 BATHROOMS. ALLEY ACCESS IN THE REAR OF THE Building POSSIBLY COULD BE REOPENED FOR ADDITIONAL PARKING. Quiet building long-term tenants.
Listing provided by: Randy G. Brandon DRE #01454257 323-828-2747, Real Estate Source Inc
Listing updated: Apr 24, 2026 at 11:09pm.
Last checked: Jun 4, 2026 at 06:31pm
Source: CRMLS #IN25250262
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 6 | 11 | 6 | — | $6,933 | $6,933 | $15,675 | Furnished |
# of Buildings: 1
# of Units Total: 6
Separate Electric Meters: 6
Separate Gas Meters: 6
Separate Water Meters: 1
Carpet: 6
Disposal: 6
Ranges: 6
Refrigerator: 6
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas, Trash Collection, Telephone
Financial Snapshot
Gross Rent Multiplier
11.5x
List Price / Annual Gross Rent
Cap Rate
7.18%
NOI / List Price
Gross Scheduled Income: $84,000
Vacancy Allowance: $0
Operating Expense: $14,454
Net Operating Income: $69,546
Annual Operating Expenses
Gardener: $1,680
Insurance: $7,044
Professional Management: $2,400
Trash: $900
Water / Sewer: $2,400
Workers Comp: $0
Interior
Interior Features: All Bedrooms Up, All Bedrooms Down, Main Floor Bedroom, Dressing Area, Galley Kitchen, Main Level Primary
Room Type: Bedroom, Kitchen, Living Room, Primary Bathroom, Primary Bedroom
Flooring: Carpet, Laminate, Tile, Vinyl, Wood
Cooling: Wall Window Units
Heating: Combination, Natural Gas
Appliances: Built In Range, Disposal, Gas Oven, Gas Range, Gas Water Heater, Refrigerator
Fireplace: Bath, Dining Room, Electric, Gas, Kitchen, Living Room, Primary Bedroom
Laundry: None
Accessibility: Accessible Doors
Entry Location: Walk Up
Exterior
Architectural Style: Craftsman
Property Attached: Yes
Stories Total: 2
Door Features: Sliding Doors
Roof: Common Roof, Shingle
Foundation: Slab
Window Features: Garden Windows, Screens
Construction Materials: Asphalt, Brick, Block, Drywall, Concrete, Stucco
Property Condition: Repairs Cosmetic
Exterior: Lighting, Rain Gutters, Tv Antenna
Common Walls: Two Common Walls Or More
Security Features: Smoke Detectors, Window Bars
Lot Features: Six To Ten Units Acre
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Volts220 In Kitchen
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Phone Connected, Sewer Connected, Water Connected
View: City Lights, Neighborhood
Road Frontage Type: City Street
Road Surface Type: Alley Paved
Garage and Parking
Parking: Driveway, Driveway Up Slope From Street, Other
Garage Spaces: 0
Uncovered Spaces: 6
Carport Spaces: 0
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6031014014
Additional Parcels: No
Tax Lot: 173
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Storm Drains, Street Lights
Nearby Schools
Nearby schools around the 203 W 77TH ST Street W, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$775,200
Total Interest
$988,725
Total Payment
$1,763,925
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,059
per month
Property History for 203 W 77TH ST Street W
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 203 W 77TH ST Street W