$629,000
-$31,0004227 Walton Avenue, Los Angeles CA 90037
Multi-Family (Duplex)
Property type
408 days
On market
$301
Price per sqft
0 cars
Garage
1923
Year built
6,000 sqft
Lot size
Open Houses
Overview
Investor Opportunity Near LA Coliseum & USC – Fully Rented Duplex in Prime Location Discover a prime income-generating opportunity in the heart of Los Angeles! This charming duplex at 4227 Walton Ave is fully occupied, offering immediate rental income from day one. Located just minutes from the Los Angeles Memorial Coliseum, University of Southern California (USC), and a...
Listing provided by: Filip Crispino DRE #01955402, Keller Williams Luxury, Monica Emestica Montenegro DRE #02063249, Keller Williams Luxury
Listing updated: Apr 29, 2026 at 07:30pm.
Last checked: Jun 4, 2026 at 05:01pm
Source: CRMLS #SR25089812
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $1,050 | $1,050 | — | — |
| 1 | 2 | 1 | — | $2,300 | $2,300 | — | — |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
15.6x
List Price / Annual Gross Rent
Cap Rate
5.42%
NOI / List Price
Gross Scheduled Income: $40,200
Operating Expense: $6,120
Net Operating Income: $34,080
Annual Operating Expenses
Electric: $1,200
Fuel: $0
Insurance: $3,600
Trash: $120
Water / Sewer: $1,200
Interior
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: First Level
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Back Yard, Front Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Assigned
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5020022017
Additional Parcels: No
Tax Lot: 13
Zoning: LAR2
Tax Block: 5
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 4227 Walton Avenue, Los Angeles, CA 90037. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$503,200
Total Interest
$641,804
Total Payment
$1,145,004
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,986
per month
Property History for 4227 Walton Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90037.
Similar Homes
Listings with similar prices to 4227 Walton Avenue