$679,000
-$40,00011114 Willowbrook Avenue, Los Angeles CA 90059
Multi-Family (Triplex)
Property type
136 days
On market
$382
Price per sqft
0 cars
Garage
1961
Year built
4,720 sqft
Lot size
Open Houses
Overview
Excellent opportunity to own a three-unit income property in the heart of Los Angeles. This versatile property features a well-balanced unit mix, ideal for investors or owner-users seeking strong rental demand and long-term upside. The property includes a spacious 2-bedroom / 1-bath unit, a 1-bedroom / 1-bath unit, and a newly constructed 1-bedroom / 1-bath ADU, offering...
Listing provided by: Alex Lee DRE #01818441, Capital Management Realty, Inc, Kris Garrido DRE #01861119 626-221-0260, Capital Management Realty, Inc
Listing updated: Jan 28, 2026 at 06:09pm.
Last checked: Jun 5, 2026 at 04:30am
Source: CRMLS #OC26014038
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,236 | $1,236 | $2,300 | Unfurnished |
| 1 | 1 | 1 | — | $950 | $950 | $1,800 | Unfurnished |
| 1 | 1 | 1 | — | $0 | $0 | $1,700 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
25.9x
List Price / Annual Gross Rent
Cap Rate
3.2%
NOI / List Price
Gross Scheduled Income: $26,232
Operating Expense: $4,475
Net Operating Income: $21,757
Annual Operating Expenses
Electric: $60
Fuel: $100
Insurance: $600
Trash: $80
Water / Sewer: $120
Interior
Cooling: None
Heating: Wall Furnace
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 1
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre, Back Yard, Front Yard, Garden, Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6069013004
Additional Parcels: No
Tax Lot: 9
Zoning: LAR2
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 11114 Willowbrook Avenue, Los Angeles, CA 90059. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$543,200
Total Interest
$692,822
Total Payment
$1,236,022
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,291
per month
Property History for 11114 Willowbrook Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90059.
Similar Homes
Listings with similar prices to 11114 Willowbrook Avenue