$750,000
1218 E 89th, Los Angeles CA 90002
Multi-Family (Duplex)
Property type
98 days
On market
$600
Price per sqft
1 car
Garage
1925
Year built
4,963 sqft
Lot size
Home highlights
Open Houses
Overview
Enjoy the best of Los Angeles living with this centrally located updated Duplex offering flexibility, income potential, and future upside. Featuring Two separate detached 2-bedroom, 1-bath units, this property is ideal for an owner-occupant looking to live in one unit while generating rental income from the other, or for investors seeking strong market rents in a prime...
Listing provided by: Alex Sanchez DRE #01734841, eXp Realty of Southern California, Inc.
Listing updated: May 31, 2026 at 01:00am.
Last checked: Jun 3, 2026 at 08:00am
Source: CRMLS #SB26043265
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,700 | $2,700 | $2,800 | Unfurnished |
| 1 | 2 | 1 | — | $0 | $0 | $2,700 | Unfurnished |
# of Buildings: 3
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Units Leased: 1
Total Actual Rent: $2,700
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
11.6x
List Price / Annual Gross Rent
Cap Rate
7.97%
NOI / List Price
Gross Scheduled Income: $64,800
Operating Expense: $5,000
Net Operating Income: $59,800
Annual Operating Expenses
Insurance: $2,500
Trash: $50
Water / Sewer: $100
Interior
Interior Features: Quartz Counters, Recessed Lighting, Workshop
Room Type: Bonus Room, Converted Bedroom, Game Room, Recreation, Workshop
Flooring: Tile
Cooling: Ductless, Electric, High Efficiency
Heating: Ductless
Laundry: Inside, In Garage
Entry Location: Porch
Exterior
Architectural Style: Patio Home
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Near Public Transit, Walkstreet
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Concrete, Door Single, Driveway, Garage, Workshop In Garage
Garage Spaces: 1
Parking Total: 1
Lot Information
Land Lease: Yes
Land Lease Amount: $0
Common Interest: None
Parcel #: 6043011013
Additional Parcels: No
Tax Lot: 348
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights
Nearby Schools
Nearby schools around the 1218 E 89th, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$600,000
Total Interest
$765,267
Total Payment
$1,365,267
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,724
per month
Property History for 1218 E 89th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90002.
Similar Homes
Listings with similar prices to 1218 E 89th