$1,199,997
8315 Avalon, Los Angeles CA 90003
Multi-Family (Duplex)
Property type
78 days
On market
$335
Price per sqft
4 cars
Garage
2013
Year built
5,593 sqft
Lot size
Open Houses
Overview
Built in 2013, this well-maintained duplex features two spacious 4-bedroom, 3-bathroom units, each with a private garage and thoughtfully designed floor plans. Ideal for families or shared living arrangements, both units offer ample living space, in-unit laundry, and modern layouts that appeal to long-term tenants. The property presents significant rental upside, allowing...
Listing provided by: Willie Wheaton DRE #01857540 818-351-7250, Will Wheaton Real Estate
Listing updated: Mar 24, 2026 at 01:11pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #SR26058193
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 3 | 2 | $3,200 | $3,200 | $3,500 | Unfurnished |
| 1 | 4 | 3 | 2 | $2,600 | $2,600 | $3,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $5,800
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
17.4x
List Price / Annual Gross Rent
Cap Rate
4.81%
NOI / List Price
Gross Scheduled Income: $68,834
Operating Expense: $11,162
Net Operating Income: $57,672
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $1,523
Professional Management: $3,441
Trash: $0
Other Expense: $6,198
Interior
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: Front
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: 4
Uncovered Spaces: 4
Parking Total: 8
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6030029014
Additional Parcels: No
Tax Lot: 33
Tax Block: 12
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 8315 Avalon, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$959,998
Total Interest
$1,224,424
Total Payment
$2,184,422
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,468
per month
Property History for 8315 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 8315 Avalon