$950,000
2106 E 113th, Los Angeles CA 90059
Multi-Family (Triplex)
Property type
60 days
On market
$372
Price per sqft
0 cars
Garage
1954
Year built
10,295 sqft
Lot size
Open Houses
Overview
Amazing Owner-User or Investment Opportunity awaits at 2104 E 113th St, an income-producing 3-unit property situated on a massive 10,295 SF lot in a rapidly appreciating Los Angeles submarket. One of the 2-bedroom/1-bathroom units will be delivered entirely vacant! Live in One unit and cash-flow via the two rented units! The true crown jewel of this offering, however, is...
Listing provided by: Michael Padilla DRE #01993341 310-420-2541, Lyon Stahl Investment Real Estate, Inc., Cameron Samimi DRE #02035763, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Apr 9, 2026 at 01:35pm.
Last checked: Jun 5, 2026 at 06:31pm
Source: CRMLS #SB26073220
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $2,912 | $2,912 | $3,150 | — |
| 1 | 2 | 1 | — | $2,775 | $2,775 | $2,775 | — |
| 1 | 2 | 1 | — | $2,400 | $2,400 | $2,400 | — |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 2
Rent Control: Yes
Units Leased: 2
Total Actual Rent: $8,087
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
9.8x
List Price / Annual Gross Rent
Cap Rate
7.63%
NOI / List Price
Gross Scheduled Income: $97,044
Vacancy Allowance Rate: 5%
Operating Expense: $16,689
Net Operating Income: $72,503
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,189
New Taxes: $11,400
Trash: $0
Water / Sewer: $3,300
Interior
Cooling: None
Heating: Wall Furnace
Fireplace: None
Laundry: Inside
Entry Location: Ground Level
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway, Paved, Unpaved
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6067012025
Additional Parcels: No
Tax Lot: 181
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 2106 E 113th, Los Angeles, CA 90059. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$760,000
Total Interest
$969,338
Total Payment
$1,729,338
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,943
per month
Property History for 2106 E 113th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90059.
Similar Homes
Listings with similar prices to 2106 E 113th