$1,119,000
10424 Graham Avenue, Los Angeles CA 90002
Multi-Family (Duplex)
Property type
59 days
On market
$343
Price per sqft
0 cars
Garage
2025
Year built
4,091 sqft
Lot size
Home highlights
Open Houses
Overview
WELCOME TO BRANDNEW DUPLEX INCOME PROPERTY, NEWLY BUILT IN 2025, LIVE IN ONE UNIT AND RENT THE OTHER ONE OR RENT BOTH...THIS HOUSE CONSISTS OF 5 BEDROOMS AND 3 BATHROOMS, A TOTAL OF 10 BEDS AND 6 BATHS...OPPORTUNITY OF A LIFETIME INVESTMENT, AND EVERYTHING IS BRAND NEW, MAKING IT A VERY MODERN AND COMFORTABLE, FUNCTIONAL OPEN FLOOR PLAN HOUSE, EITHER OWNER USE AND FOR RENTAL...
Listing provided by: James Lee DRE #01460092, First Property RE & Management
Listing updated: May 12, 2026 at 06:25pm.
Last checked: Jun 4, 2026 at 07:30am
Source: CRMLS #PW26073507
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 3 | — | $3,800 | $3,800 | $3,800 | Unfurnished |
| 1 | 5 | 3 | — | $3,800 | $3,800 | $3,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 0
Separate Water Meters: 2
Disposal: 2
Ranges: 2
Refrigerator: 2
Rent Control: Yes
Units Leased: 0
Total Actual Rent: $7,600
Financial Snapshot
Gross Rent Multiplier
12.3x
List Price / Annual Gross Rent
Cap Rate
8.02%
NOI / List Price
Gross Scheduled Income: $91,200
Operating Expense: $1,500
Net Operating Income: $89,700
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,500
Trash: $0
Water / Sewer: $0
Interior
Interior Features: High Ceilings, Open Floor Plan, Quartz Counters, Recessed Lighting
Room Type: Family Room, Laundry, Library, Primary Bathroom, Primary Bedroom
Flooring: Laminate, Tile
Cooling: Central Air, Energy Star Qualified Equipment, High Efficiency
Heating: Central
Appliances: Electric Oven, Electric Range, Electric Water Heater, Freezer, Disposal, Refrigerator, Range Hood, Dryer, Washer
Fireplace: None
Laundry: Inside, Laundry Closet, Dryer Included, Washer Included
Entry Location: Ground
Exterior
Architectural Style: Modern
Property Attached: No
Stories Total: 2
Levels: Two
Roof: Composition
Window Features: Blinds, Double Pane Windows, Screens
Construction Materials: Concrete, Stucco
Property Condition: Turnkey
Exterior: Rain Gutters
Common Walls: No Common Walls
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Two To Five Units Acre
Pool: None
Spa: None
Fencing: Security, Wrought Iron
Water Source: Public
Sewer: Public Sewer
Electric: Volts220 In Laundry
Utilities: Electricity Connected, Sewer Connected, Water Connected
View: None
Road Frontage Type: City Street
Garage and Parking
Parking: Concrete, One Space, On Street
Garage Spaces: 0
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6065028007
Additional Parcels: No
Tax Lot: 158
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 10424 Graham Avenue, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$895,200
Total Interest
$1,141,778
Total Payment
$2,036,978
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,974
per month
Property History for 10424 Graham Avenue
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 10424 Graham Avenue