$799,000
7721 Bell Avenue, Los Angeles CA 90001
Multi-Family (Duplex)
Property type
57 days
On market
$510
Price per sqft
0 cars
Garage
1943
Year built
3,325 sqft
Lot size
Open Houses
Overview
Welcome to this prime investment opportunity in the heart of South Los Angeles. This well-maintained duplex with a brand-new, fully permitted ADU offers exceptional income-producing potential for both investors and owner-occupants. Situated on a generously sized lot, the property features a front unit with 2 bedrooms and 1 bathroom, an additional 2-bedroom, 1-bathroom...
Listing provided by: Alex Ogueke DRE #02079279 323-915-1693, Keller Williams Realty, John Hernandez-Ball DRE #01966011 310-248-0272, Keller Williams Realty
Listing updated: Jun 6, 2026 at 02:34am.
Last checked: Jun 6, 2026 at 03:00am
Source: CRMLS #SB26077135
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $0 | — | $2,300 | — |
| 1 | 2 | 1 | — | $0 | — | $2,300 | — |
| 1 | 2 | 1 | — | $0 | — | $2,500 | — |
# of Buildings: 2
# of Units Total: 3
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Refrigerator: 3
Rent Control: No
Tenant Pays: Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
9.4x
List Price / Annual Gross Rent
Cap Rate
8.6%
NOI / List Price
Gross Scheduled Income: $85,200
Operating Expense: $16,482
Net Operating Income: $68,718
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,400
New Taxes: $11,346
Trash: $360
Water / Sewer: $2,376
Interior
Cooling: Zoned
Heating: Wall Furnace, Zoned
Appliances: Electric Oven, Refrigerator
Fireplace: None
Laundry: Washer Hookup
Accessibility: Parking
Entry Location: Ground Level
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6025010014
Additional Parcels: No
Tax Lot: 128
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Curbs, Park
Nearby Schools
Nearby schools around the 7721 Bell Avenue, Los Angeles, CA 90001. 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 7721 Bell Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90001.
Similar Homes
Listings with similar prices to 7721 Bell Avenue