$829,900
+$30,000913 E 87th Street, Los Angeles CA 90002
Multi-Family (Fourplex)
Property type
1,026 days
On market
$335
Price per sqft
4 cars
Garage
1933
Year built
4,506 sqft
Lot size
Home highlights
Open Houses
Overview
TWO ON LOT: The front house is an SFR with 4 bedrooms, 2 baths, and has a small front yard. The rear building is a two-story building with 3 units, 2 one-bedroom units, one bath, and a single with one bath. The property has an attached 4-car garage in the rear of the building. The property has been maintained well. Fully occupied with tenants
Listing provided by: TYRONE WILLIAMS DRE #00853211 909-792-8977, T W REALTY
Listing updated: May 31, 2026 at 07:27pm.
Last checked: Jun 2, 2026 at 09:01pm
Source: CRMLS #IV23149425
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | 1 | $2,100 | $2,100 | $3,000 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,000 | $1,000 | $1,500 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,000 | $1,000 | $1,500 | Unfurnished |
| 1 | 1 | 1 | 1 | $1,000 | $1,000 | $1,300 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 4
Separate Gas Meters: 4
Separate Water Meters: 1
Ranges: 4
Rent Control: Yes
Units Leased: 4
Total Actual Rent: $4,700
Tenant Pays: All Utilities, Cable Tv, Gas
Financial Snapshot
Gross Rent Multiplier
176.6x
List Price / Annual Gross Rent
Gross Scheduled Income: $4,700
Operating Expense: $0
Net Operating Income: $0
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Interior Features: All Bedrooms Up, All Bedrooms Down
Room Type: Bedroom
Flooring: Tile
Cooling: Wall Window Units
Heating: Wall Furnace
Appliances: Gas Range, Gas Water Heater
Fireplace: None
Laundry: Inside
Entry Location: Street
Exterior
Architectural Style: Mid Century Modern, Spanish
Property Attached: Yes
Stories Total: 2
Levels: One, Two
Roof: Asphalt
Foundation: Slab
Construction Materials: Stucco
Common Walls: Two Common Walls Or More
Lot Features: Two To Five Units Acre, Front Yard, Lot Over40000 Sqft, Walkstreet
Pool: None
Spa: None
Fencing: Chain Link, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Volts220 In Laundry
Utilities: Cable Available, Electricity Available, Natural Gas Available, Phone Available, Sewer Connected
Road Frontage Type: City Street
Road Surface Type: Alley Paved, Paved
Other Structures: Two On Alot
Garage and Parking
Parking: Door Single, Garage, Garage Faces Rear
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6042023019
Additional Parcels: No
Tax Lot: 423
Zoning: LAR2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 913 E 87th Street, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$663,920
Total Interest
$846,793
Total Payment
$1,510,713
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,211
per month
Property History for 913 E 87th Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90002.
Similar Homes
Listings with similar prices to 913 E 87th Street