$790,000
1634 E Vernon, Los Angeles CA 90011
Multi-Family (Duplex)
Property type
3 days
On market
$332
Price per sqft
0 cars
Garage
2007
Year built
3,749 sqft
Lot size
Open Houses
Overview
Investor Opportunity! Well-maintained, duplex built in 2007, offering strong cash flow potential. Both units are occupied by reliable Section 8 tenants in good standing. Each unit features its own washer and dryer, and tenants are responsible for all utilities, including water. Each unit includes parking for two vehicles. The lower unit currently rents for $2,700 per...
Listing provided by: Maria Palacios DRE #01378393, Coldwell Banker Envision
Listing updated: Jun 4, 2026 at 08:12pm.
Last checked: Jun 4, 2026 at 08:30pm
Source: CRMLS #RS26120093
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,700 | $2,700 | $2,900 | Unfurnished |
| 1 | 3 | 1 | — | $2,923 | $2,923 | $2,923 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
11.7x
List Price / Annual Gross Rent
Cap Rate
7.25%
NOI / List Price
Gross Scheduled Income: $67,476
Operating Expense: $13,495
Net Operating Income: $57,684
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $700
Trash: $0
Water / Sewer: $0
Interior
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5106003023
Additional Parcels: No
Tax Lot: 7
Tax Block: 4
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 1634 E Vernon, Los Angeles, CA 90011. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$632,000
Total Interest
$806,081
Total Payment
$1,438,081
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,968
per month
Property History for 1634 E Vernon
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90011.
Similar Homes
Listings with similar prices to 1634 E Vernon