$870,000
-$5,0007705 S Vermont Avenue, Los Angeles CA 90044
Multi-Family (Triplex)
Property type
426 days
On market
$343
Price per sqft
0 cars
Garage
1921
Year built
4,980 sqft
Lot size
Open Houses
Overview
1000 W. 77th St, 7707 & 7705 S. Vermont Ave, Los Angeles, CA 90044 Development Opportunity Build 13 units of Multifamily on the Vermont Corridor with 20% Affordable Housing. Or keep the existing: Versatile Triplex | 3 Homes on 1 Lot | Corner Property with Great Potential Welcome to this unique triplex property featuring three separate homes on one lot, ideal...
Listing provided by: Steven Richardson DRE #01510320, Y Realty
Listing updated: Jun 1, 2026 at 01:56pm.
Last checked: Jun 5, 2026 at 06:30am
Source: CRMLS #PW25074729
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $3,540 | $3,540 | $3,900 | Unfurnished |
| 1 | 1 | 1 | — | $2,155 | $2,155 | $2,407 | Unfurnished |
| 1 | 1 | 1 | — | $1,170 | $1,170 | $1,500 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 3
Total Actual Rent: $6,865
Financial Snapshot
Gross Rent Multiplier
10.6x
List Price / Annual Gross Rent
Cap Rate
7.58%
NOI / List Price
Gross Scheduled Income: $82,380
Operating Expense: $16,476
Net Operating Income: $65,904
Annual Operating Expenses
Electric: $3,600
Fuel: $3,000
Insurance: $3,500
Trash: $1,800
Water / Sewer: $4,576
Interior
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: None
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6019017001
Additional Parcels: No
Tax Lot: 1
Zoning: LAC2
Community
Senior Community: No
Community Features: Curbs, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 7705 S Vermont Avenue, Los Angeles, CA 90044. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$696,000
Total Interest
$887,710
Total Payment
$1,583,710
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 7705 S Vermont Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90044.
Similar Homes
Listings with similar prices to 7705 S Vermont Avenue