$850,000
2621 Juliet, Los Angeles CA 90007
Multi-Family (Duplex)
Property type
8 days
On market
$407
Price per sqft
0 cars
Garage
1906
Year built
2,909 sqft
Lot size
Home highlights
Open Houses
Overview
Positioned in the heart of the USC rental market and located within the USC Department of Public Safety (DPS) patrol zone, 2621 Juliet Street presents a rare opportunity to acquire a stabilized duplex with immediate upside and strong in-place fundamentals. The property currently operates at an estimated 6% cap rate with a projected gross scheduled income multiplier of 11.8...
Listing provided by: Maxwell Thurman DRE #02038853, T.N.G. Real Estate Consultants
Listing updated: May 29, 2026 at 01:27pm.
Last checked: Jun 2, 2026 at 11:00am
Source: CRMLS #PW26114278
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $0 | $0 | $3,400 | Unfurnished |
| 1 | 3 | 2 | — | $2,600 | $2,600 | $3,400 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity
Financial Snapshot
Gross Rent Multiplier
11.8x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Gross Scheduled Income: $72,000
Vacancy Allowance: $3,600
Vacancy Allowance Rate: 5%
Operating Expense: $16,350
Net Operating Income: $50,850
Annual Operating Expenses
Fuel: $0
Insurance: $2,125
Maintenance: $1,200
New Taxes: $10,625
Trash: $0
Water / Sewer: $3,600
Interior
Interior Features: All Bedrooms Up
Room Type: Bedroom
Flooring: Laminate
Cooling: Wall Window Units
Heating: Forced Air
Appliances: Gas Oven
Fireplace: None
Laundry: Inside, Stacked
Accessibility: None
Entry Location: 1
Exterior
Architectural Style: Craftsman
Property Attached: No
Stories Total: 2
Levels: Two
Roof: Asphalt
Foundation: Pillar Post Pier
Property Condition: Turnkey
Common Walls: No Common Walls
Direction Faces: East
Lot Features: Zero To One Unit Acre
Pool: None
Spa: None
Fencing: Wood
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Available, Natural Gas Connected, Water Connected
View: None
Road Surface Type: Paved
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Uncovered Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5054030051
Additional Parcels: No
Tax Lot: 9
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 2621 Juliet, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$680,000
Total Interest
$867,303
Total Payment
$1,547,303
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,333
per month
Property History for 2621 Juliet
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 2621 Juliet