$1,199,000
-$101,0008711 Mckinley Place, Los Angeles CA 90002
Multi-Family (Duplex)
Property type
122 days
On market
$329
Price per sqft
1 car
Garage
2022
Year built
5,519 sqft
Lot size
Home highlights
Open Houses
Overview
CALLING ALL INVESTORS!! 6% CAP | In Place Rents | High-Yield Investment / 1031 Exchange Opportunity – 2022 Modern Duplex | Los Angeles. Turnkey 2022-built modern duplex offering strong in-place cash flow at an attractive 6% CAP rate, along with long-term appreciation potential in a desirable Los Angeles location. Both units are fully occupied with stable, in-place...
Listing provided by: Sungjin Kim DRE #02155367 949-923-8325, Trinity One Realty, Soo Lee DRE #01971693, Trinity One Realty
Listing updated: May 26, 2026 at 08:12pm.
Last checked: Jun 5, 2026 at 10:00pm
Source: CRMLS #PW26024697
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 3 | — | $4,000 | $4,000 | $4,200 | Unfurnished |
| 1 | 5 | 3 | — | $4,300 | $4,300 | $4,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Disposal: 2
Ranges: 2
Refrigerator: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $2
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
12.0x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Gross Scheduled Income: $99,600
Vacancy Allowance Rate: 3%
Operating Expense: $19,174
Net Operating Income: $77,438
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $0
Fuel: $0
Insurance: $2,704
Licenses: $0
Maintenance: $0
New Taxes: $16,470
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $0
Water / Sewer: $0
Workers Comp: $0
Interior
Interior Features: Open Floor Plan, Storage, Unfinished Walls, Main Floor Bedroom
Room Type: Bedroom, Kitchen, Laundry, Living Room
Flooring: Laminate, Wood
Heating: Central
Appliances: Gas Cooktop, Disposal, Refrigerator, Range Hood, Tankless Water Heater
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup, Inside, Upper Level
Accessibility: Accessible Doors
Entry Location: 1
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 2
Levels: One
Roof: Other, Tile
Foundation: Raised
Window Features: Blinds, Double Pane Windows, Screens
Construction Materials: Drywall, Frame, Glass, Other, Concrete, Stucco
Property Condition: Updated Remodeled, Turnkey
Exterior: Lighting
Common Walls: One Common Wall
Security Features: Carbon Monoxide Detectors, Gated Community, Smoke Detectors
Lot Features: Walkstreet
Pool: None
Spa: None
Fencing: Wood, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Garage Spaces: 1
Uncovered Spaces: 3
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6042003003
Additional Parcels: No
Tax Lot: 61
Zoning: LAR2
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks, Urban, Gated
Nearby Schools
Nearby schools around the 8711 Mckinley Place, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$959,200
Total Interest
$1,223,407
Total Payment
$2,182,607
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,462
per month
Property History for 8711 Mckinley Place
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90002.
Similar Homes
Listings with similar prices to 8711 Mckinley Place