$1,200,000
1257 W Vernon, Los Angeles CA 90037
Multi-Family (Triplex)
Property type
50 days
On market
$420
Price per sqft
6 cars
Garage
1958
Year built
5,501 sqft
Lot size
Open Houses
Overview
Great investment opportunity for sale in Los Angeles! Triplex with 2,854 sqft. The front unit has three bedrooms, a living room, dinning room, and kitchen complete remodeled. The second unit has two bedrooms and a full bathroom upstairs, this is the only occupied unit. On the main floor, there is a living room, a dining room, a full kitchen, and a powder room. The third unit...
Listing provided by: Luis Moran DRE #02168121, Global Premier Properties, Inc.
Listing updated: Apr 25, 2026 at 11:13pm.
Last checked: Jun 4, 2026 at 06:31pm
Source: CRMLS #SR26082071
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 2 | $0 | $0 | $3,600 | Unfurnished |
| 1 | 2 | 2 | 2 | $0 | $0 | $2,850 | Unfurnished |
| 1 | 2 | 1 | 2 | $1,395 | $1,395 | $2,850 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
13.4x
List Price / Annual Gross Rent
Cap Rate
6.97%
NOI / List Price
Gross Scheduled Income: $89,340
Operating Expense: $5,700
Net Operating Income: $83,640
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $2,800
Trash: $0
Water / Sewer: $2,400
Interior
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: CommunityApartment
Parcel #: 5020009030
Additional Parcels: No
Tax Lot: 2
Zoning: LAC2
Tax Block: G
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 1257 W Vernon, Los Angeles, CA 90037. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$960,000
Total Interest
$1,224,427
Total Payment
$2,184,427
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 1257 W Vernon
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 1257 W Vernon