$1,068,888
7814 S Western, Los Angeles CA 90047
Multi-Family (Duplex)
Property type
1 day
On market
$447
Price per sqft
0 cars
Garage
2018
Year built
2,753 sqft
Lot size
Open Houses
Overview
Exceptional Investment Opportunity – 2018 Built Duplex Near SoFi Stadium Built in 2018 and exempt from rent control, this well-maintained duplex presents an outstanding investment opportunity with strong cash flow and minimal operating expenses. The property consists of two spacious single-level units, each offering 3 bedrooms, 2 bathrooms, and private in-unit washer and...
Listing provided by: Dustin Lee DRE #01943553, J & C Investment Group, Inc
Listing updated: Jun 12, 2026 at 04:56pm.
Last checked: Jun 12, 2026 at 05:30pm
Source: CRMLS #PW26128471
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,785 | $33,420 | $3,300 | — |
| 1 | 3 | 2 | — | $2,945 | $35,340 | $3,300 | — |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
7.56%
NOI / List Price
Gross Scheduled Income: $80,760
Operating Expense: $0
Net Operating Income: $80,760
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,500
Trash: $0
Water / Sewer: $0
Interior
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 6018032034
Additional Parcels: No
Tax Lot: 6
Tax Block: 25
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 7814 S Western, Los Angeles, CA 90047. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$855,110
Total Interest
$1,090,646
Total Payment
$1,945,757
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,668
per month
Property History for 7814 S Western
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90047.
Similar Homes
Listings with similar prices to 7814 S Western