$799,000
402 E 93rd Street, Los Angeles CA 90003
Multi-Family (2 Units)
Property type
17 days
On market
$463
Price per sqft
0 cars
Garage
1925
Year built
4,394 sqft
Lot size
Home highlights
Open Houses
Overview
This is an excellent opportunity for an owner-user seeking additional income potential or an investor looking for a turnkey duplex property in the centrally located and friendly, "Green Meadows," neighborhood. This beautifully upgraded property located at 402–404 E. 93rd Street in Los Angeles offers versatility, character, and strong income potential in the friendly Green...
Listing provided by: Kirk Mulhearn DRE #00886093 562-989-4608, Mark 1 Real Estate Inc, Rana Thomas DRE #01401544, Mark 1 Real Estate, Inc.
Listing updated: May 20, 2026 at 06:17pm.
Last checked: Jun 3, 2026 at 07:01pm
Source: CRMLS #RS26108803
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 3 | — | $2,575 | $2,575 | $2,800 | Unfurnished |
| 1 | 2 | 1 | — | $2,565 | $2,565 | $2,800 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 1
Separate Water Meters: 1
Ranges: 2
Rent Control: Yes
Tenant Pays: Electricity, Gas, Water
Financial Snapshot
Gross Rent Multiplier
13.0x
List Price / Annual Gross Rent
Cap Rate
6%
NOI / List Price
Gross Scheduled Income: $61,680
Vacancy Allowance: $1,850
Vacancy Allowance Rate: 3%
Operating Expense: $14,253
Net Operating Income: $45,577
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $0
Fuel: $758
Insurance: $2,063
Licenses: $0
Maintenance: $0
New Taxes: $10,000
Pest Control: $0
Pool: $0
Professional Management: $0
Supplies: $0
Trash: $500
Water / Sewer: $632
Workers Comp: $0
Interior
Interior Features: Quartz Counters, All Bedrooms Down
Room Type: Bedroom, Laundry, Living Room
Flooring: Laminate
Cooling: Ductless, Energy Star Qualified Equipment
Heating: Ductless, Energy Star Qualified Equipment
Appliances: Electric Range, Gas Range, Tankless Water Heater, Water Heater
Fireplace: None
Laundry: Electric Dryer Hookup, Gas Dryer Hookup
Accessibility: None
Entry Location: 1
Exterior
Architectural Style: Traditional
Property Attached: No
Stories Total: 11
Foundation: Concrete Perimeter, Slab
Construction Materials: Stucco
Common Walls: No Common Walls
Lot Features: Front Yard
Pool: None
Spa: None
Fencing: Excellent Condition, Masonry
Water Source: Public
Sewer: Public Sewer
Electric: Standard
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected
View: None
Road Frontage Type: City Street
Road Surface Type: Paved
Garage and Parking
Parking: None
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6052026020
Additional Parcels: No
Tax Lot: 21
Community
Senior Community: No
Community Features: Storm Drains, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 402 E 93rd Street, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$639,200
Total Interest
$815,264
Total Payment
$1,454,464
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,022
per month
Property History for 402 E 93rd Street
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 402 E 93rd Street