$899,997
8311 Avalon, Los Angeles CA 90003
Multi-Family
Property type
78 days
On market
$431
Price per sqft
0 cars
Garage
1928
Year built
5,849 sqft
Lot size
Open Houses
Overview
Stunning Spanish-Style Home with Upside Potential – 8311 Avalon Blvd, Los Angeles, CA This 5-bedroom, 4-bathroom single-family home, originally built in 1928 and beautifully remodeled in 2013, is a true Spanish-style gem. Featuring classic stucco exterior, arched doorways, decorative tile, and wrought-iron accents, the home seamlessly blends historic charm with modern...
Listing provided by: Willie Wheaton DRE #01857540 818-351-7250, Will Wheaton Real Estate
Listing updated: Apr 2, 2026 at 01:17pm.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #SR26058178
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 4 | — | $3,146 | $3,146 | $4,200 | Unfurnished |
# of Buildings: 1
# of Units Total: 1
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 1
Total Actual Rent: $3,146
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
23.8x
List Price / Annual Gross Rent
Cap Rate
2.65%
NOI / List Price
Gross Scheduled Income: $37,747
Operating Expense: $13,932
Net Operating Income: $23,813
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,077
Maintenance: $6,226
Professional Management: $1,887
Trash: $0
Water / Sewer: $0
Other Expense: $3,742
Interior
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: Front Door
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
Garage Spaces: 0
Uncovered Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6030029015
Additional Parcels: No
Tax Lot: 34
Tax Block: 12
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 8311 Avalon, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$719,998
Total Interest
$918,317
Total Payment
$1,638,315
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,638
per month
Property History for 8311 Avalon
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 8311 Avalon