$1,190,000
1645 E 117th, Los Angeles CA 90059
Multi-Family (Duplex)
Property type
85 days
On market
$319
Price per sqft
3 cars
Garage
2019
Year built
6,484 sqft
Lot size
Home highlights
Open Houses
Overview
Newer Duplex with detached 3 car garage. Each unit has 5 bed and 4 bath. Great rental units close to FWY and shopping centers.
Listing provided by: Chris Lim DRE #01412845, Bestway Realty
Listing updated: Mar 19, 2026 at 01:23pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #PW26054699
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 4 | — | $3,670 | $3,670 | $3,670 | Unfurnished |
| 1 | 5 | 4 | — | $3,670 | $3,670 | $3,670 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: No
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
13.5x
List Price / Annual Gross Rent
Cap Rate
5.85%
NOI / List Price
Gross Scheduled Income: $88,080
Operating Expense: $18,475
Net Operating Income: $69,605
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,400
Maintenance: $1,200
New Taxes: $14,875
Trash: $0
Water / Sewer: $0
Interior
Room Type: Kitchen, Living Room
Cooling: None
Heating: Central
Fireplace: None
Laundry: Inside
Accessibility: Other
Entry Location: 1
Exterior
Architectural Style: Contemporary
Property Attached: Yes
Stories Total: 2
Roof: Composition
Window Features: Blinds, Double Pane Windows
Construction Materials: Drywall, Insulated Concrete Forms, Stucco
Property Condition: Turnkey
Exterior: Rain Gutters
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Fencing: Wood
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected
View: None
Garage and Parking
Parking: Garage Faces Rear
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6149014045
Additional Parcels: No
Tax Lot: 10
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 1645 E 117th, Los Angeles, CA 90059. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$952,000
Total Interest
$1,214,224
Total Payment
$2,166,224
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,407
per month
Property History for 1645 E 117th
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 1645 E 117th