$1,684,000
-$16,0002939 Kelton Avenue, Los Angeles CA 90064
Multi-Family (2 Units)
Property type
79 days
On market
$1,125
Price per sqft
0 cars
Garage
1947
Year built
5,574 sqft
Lot size
Home highlights
Open Houses
Overview
SPECIAL OFFER 5.875% + $5,000!* Rancho Park House + ADU! West Los Angeles living with built-in income potential. The main house offers 3 bedrooms, 2 updated bathrooms, and a remodeled kitchen across ~1,150 sq ft on a generous 5,574 sq ft lot. The back house, a fully permitted 1 bed/1 bath ~350 sq ft ADU is turnkey and ready to produce rental income from day one. Upgraded...
Listing provided by: Kevin DaSilva DRE #01946257 424-392-4213, eXp Realty of Greater Los Angeles, Inc.
Listing updated: Jun 4, 2026 at 07:10am.
Last checked: Jun 4, 2026 at 07:30am
Source: CRMLS #SB26059230
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $5,500 | — | $5,500 | Unfurnished |
| 1 | 1 | 1 | — | $2,700 | — | $2,700 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Dishwasher: 2
Disposal: 2
Ranges: 2
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
17.1x
List Price / Annual Gross Rent
Cap Rate
4.37%
NOI / List Price
Gross Scheduled Income: $98,400
Operating Expense: $24,834
Net Operating Income: $73,566
Annual Operating Expenses
Cable TV: $0
Electric: $0
Furniture Replacement: $0
Gardener: $840
Insurance: $1,200
New Taxes: $21,594
Trash: $0
Water / Sewer: $1,200
Interior
Interior Features: Ceiling Fans, All Bedrooms Down, Attic, Entrance Foyer, Main Level Primary
Room Type: Attic, Bedroom, Entry Foyer, Family Room, Foyer, Kitchen, Laundry, Living Room, Primary Bathroom, Primary Bedroom
Flooring: Wood
Cooling: Ductless
Heating: Ductless, Floor Furnace
Appliances: Dishwasher, Energy Star Qualified Water Heater, Electric Oven, Disposal, Gas Water Heater, Range Hood, Water Heater
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup, Laundry Closet, Outside
Entry Location: Front
Exterior
Architectural Style: Traditional
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre, Back Yard, Front Yard, Rectangular Lot, Yard
Pool: None
Spa: Above Ground
Water Source: Public
Sewer: Public Sewer
View: Neighborhood
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4254004012
Additional Parcels: No
Tax Lot: 453
Zoning: LAR1
Community
Senior Community: No
Community Features: Curbs, Dog Park, Gutters, Park, Storm Drains, Street Lights, Sidewalks, Urban
Nearby Schools
Nearby schools around the 2939 Kelton Avenue, Los Angeles, CA 90064. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,347,200
Total Interest
$1,718,279
Total Payment
$3,065,479
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$10,419
per month
Property History for 2939 Kelton Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90064.
Similar Homes
Listings with similar prices to 2939 Kelton Avenue