$860,000
302 W 107th Street, Los Angeles CA 90003
Multi-Family (Duplex)
Property type
4 days
On market
$449
Price per sqft
2 cars
Garage
1940
Year built
6,160 sqft
Lot size
Open Houses
Overview
FIRST TIME BUYERS & VETERANS WELCOMED! 2 HOUSES on a Big Corner lot! This property is a fantastic opportunity for an owner-occupant looking to generate rental income or an investor seeking a well-maintained asset with significant upside potential. Don't miss your chance to own this versatile property in a desirable Los Angeles location! Owner replaced roofs and sewers,...
Listing provided by: Susan Stanley DRE #01245496, HOME TEAM REALTY
Listing updated: Jun 2, 2026 at 02:01pm.
Last checked: Jun 2, 2026 at 02:30pm
Source: CRMLS #IN26118895
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 1 | 1 | $0 | $0 | $3,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $2,475 | $2,475 | $2,750 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
7.04%
NOI / List Price
Gross Scheduled Income: $65,112
Operating Expense: $4,536
Net Operating Income: $60,549
Annual Operating Expenses
Insurance: $2,136
Trash: $0
Water / Sewer: $2,400
Interior
Laundry: Gas Dryer Hookup
Entry Location: 107th
Exterior
Property Attached: No
Stories Total: 1
Levels: One
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: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6074012013
Additional Parcels: No
Tax Lot: 577
Zoning: LAC2
Community
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 302 W 107th Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$688,000
Total Interest
$877,506
Total Payment
$1,565,506
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,394
per month
Property History for 302 W 107th Street
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 302 W 107th Street