$869,999
-$30,000813 E Imperial, Los Angeles CA 90059
Multi-Family (Triplex)
Property type
100 days
On market
$578
Price per sqft
0 cars
Garage
1950
Year built
5,161 sqft
Lot size
Open Houses
Overview
Ultimate Turnkey Opportunity: Fully Renovated Triplex with 8.21%+ Cap Rate! Maximize your portfolio with this high-performing South LA triplex. This property is truly "set and forget," featuring three 1BD/1BA units fully occupied by reliable Section 8 tenants for guaranteed, hassle-free cash flow. Major CapEx complete: The building boasts a brand-new roof, all-new...
Listing provided by: Andrew Cano DRE #01187610 949-768-4301, Service First Realty
Listing updated: Jun 2, 2026 at 07:10pm.
Last checked: Jun 2, 2026 at 07:30pm
Source: CRMLS #OC26041672
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $2,347 | $2,347 | $2,347 | Unfurnished |
| 1 | 1 | 1 | — | $2,407 | $2,407 | $2,407 | Unfurnished |
| 1 | 1 | 1 | — | $2,350 | $2,350 | $2,350 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Ranges: 3
Refrigerator: 3
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
10.2x
List Price / Annual Gross Rent
Cap Rate
8.21%
NOI / List Price
Gross Scheduled Income: $85,248
Vacancy Allowance Rate: 0%
Operating Expense: $12,841
Net Operating Income: $71,407
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,640
New Taxes: $10,001
Trash: $0
Water / Sewer: $1,200
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Appliances: Gas Range, Refrigerator
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Roof: Composition
Foundation: Slab
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: On Site
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6072013019
Additional Parcels: No
Tax Lot: 141
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 813 E Imperial, Los Angeles, CA 90059. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$695,999
Total Interest
$887,709
Total Payment
$1,583,708
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,455
per month
Property History for 813 E Imperial
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 813 E Imperial