$799,000
+$24,0001438 S Woods, East Los Angeles CA 90022
Multi-Family (Duplex)
Property type
232 days
On market
$478
Price per sqft
2 cars
Garage
1946
Year built
5,310 sqft
Lot size
Open Houses
Overview
Gated Property! Recently Updated Attached Duplex with Excellent Rental Income! Live in one and rent the other, or keep both as income-producing units. The detached garage may offer the option to convert to an ADU (buyers are strongly advised to verify all requirements and permits directly with the city). Each unit features 2 bedrooms and 1 bath. The front unit’s living room is...
Listing provided by: Tiffany Chang DRE #01256518, KW SELA
Listing updated: Apr 10, 2026 at 10:25pm.
Last checked: Jun 4, 2026 at 10:31pm
Source: CRMLS #PF25235326
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,310 | $2,310 | $2,500 | Unfurnished |
| 1 | 2 | 1 | 1 | $3,000 | $3,000 | $3,000 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 2
Total Actual Rent: $5,310
Financial Snapshot
Gross Rent Multiplier
12.5x
List Price / Annual Gross Rent
Cap Rate
6.76%
NOI / List Price
Gross Scheduled Income: $63,720
Operating Expense: $9,734
Net Operating Income: $53,986
Annual Operating Expenses
Insurance: $1,753
New Taxes: $4,681
Trash: $0
Water / Sewer: $3,300
Interior
Laundry: Outside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Street Level
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 #: 5245026027
Additional Parcels: No
Tax Lot: 276
Community
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 1438 S Woods, East Los Angeles, CA 90022. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$639,200
Total Interest
$815,264
Total Payment
$1,454,464
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,022
per month
Property History for 1438 S Woods
East Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90022.
Similar Homes
Listings with similar prices to 1438 S Woods