$720,000
911 E 77th, Los Angeles CA 90001
Multi-Family (Duplex)
Property type
98 days
On market
$378
Price per sqft
1 car
Garage
1957
Year built
5,098 sqft
Lot size
Open Houses
Overview
DRIVE BY ONLY
Listing provided by: Mona Turner-Hawkins DRE #00986895, Mona Turner-Hawkins, Broker
Listing updated: Feb 28, 2026 at 02:30pm.
Last checked: Jun 5, 2026 at 08:01pm
Source: CRMLS #RS26044051
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 4 | 0 | — | $918 | $918 | $1 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
400.0x
List Price / Annual Gross Rent
Cap Rate
0.17%
NOI / List Price
Gross Scheduled Income: $1,800
Operating Expense: $600
Net Operating Income: $1,200
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $500
Trash: $0
Water / Sewer: $130
Interior
Laundry: None
Entry Location: Door
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 1
Parking Total: 1
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6023021022
Additional Parcels: No
Tax Lot: 731
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 911 E 77th, Los Angeles, CA 90001. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$576,000
Total Interest
$734,656
Total Payment
$1,310,656
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,541
per month
Property History for 911 E 77th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90001.
Similar Homes
Listings with similar prices to 911 E 77th