$1,279,000
136 W 61st Street, Los Angeles CA 90003
Multi-Family (Duplex)
Property type
128 days
On market
$360
Price per sqft
3 cars
Garage
2019
Year built
5,122 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional Investment Opportunity in Los Angeles. This newly built modern duplex offers a total of 3,555 sq. ft. of living space on a lot size 5,122 sqft. providing a rare combination of newer construction and steady income. Unit 136: 5 Bedrooms / 3 Bathrooms. Unit 138: 5 Bedrooms / 3 Bathrooms. Both spacious units are leased to a single master tenant at a combined rent of...
Listing provided by: Douglas Olsen DRE #01928821 949-735-7094, Olsen Realty
Listing updated: Jun 10, 2026 at 07:10am.
Last checked: Jun 10, 2026 at 07:30am
Source: CRMLS #OC26021509
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 3 | — | $4,150 | $4,150 | $4,400 | Unfurnished |
| 1 | 5 | 3 | — | $4,150 | $4,150 | $4,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Ranges: 2
Refrigerator: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $8,300
Financial Snapshot
Gross Rent Multiplier
12.8x
List Price / Annual Gross Rent
Cap Rate
7.34%
NOI / List Price
Gross Scheduled Income: $99,600
Operating Expense: $4,980
Net Operating Income: $93,840
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,600
Trash: $0
Water / Sewer: $0
Interior
Cooling: Central Air
Heating: Central
Appliances: Gas Range, Refrigerator, Water Heater
Fireplace: None
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
Garage and Parking
Garage Spaces: 3
Uncovered Spaces: 3
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6005019015
Additional Parcels: No
Tax Lot: 103
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 136 W 61st Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,023,200
Total Interest
$1,305,035
Total Payment
$2,328,235
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,950
per month
Property History for 136 W 61st 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 136 W 61st Street