$1,200,000
801 N Marianna, East Los Angeles CA 90063
Multi-Family (2 Units)
Property type
69 days
On market
$625
Price per sqft
0 cars
Garage
1924
Year built
4,657 sqft
Lot size
Open Houses
Overview
Unlimited Opportunity to own a Mix use building commercial and residential: 2 upstairs units. One bedroom, one bathroom, Kitchen with dining area each. On the bottom, the owner operates a fully functional grocery store, 3 car parking area in the back yard. The real estate building its listed at $1,200,000. The grocery Store including equipment and inventory. The store it has...
Listing provided by: Ramon Diaz DRE #01119937 626-961-1554, New Century Homes
Listing updated: Apr 8, 2026 at 08:16pm.
Last checked: Jun 4, 2026 at 11:01pm
Source: CRMLS #TR26066607
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | — | $1,600 | $19,200 | $1,750 | Unfurnished |
| 1 | 1 | 1 | — | $1,100 | $13,200 | $1,210 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 3
Separate Gas Meters: 0
Separate Water Meters: 0
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
444.4x
List Price / Annual Gross Rent
Cap Rate
0.2%
NOI / List Price
Gross Scheduled Income: $2,700
Operating Expense: $250
Net Operating Income: $2,450
Annual Operating Expenses
Electric: $1,200
Fuel: $0
Insurance: $4,000
Trash: $600
Water / Sewer: $1,080
Interior
Laundry: None
Entry Location: Marianna Ave
Exterior
Property Attached: Yes
Stories Total: 2
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre, Level, Street Level
Pool: None
Spa: None
Water Source: Public, Shared Well
Sewer: Public Sewer
Utilities: Electricity Available, Electricity Connected, Natural Gas Available, Natural Gas Connected, Sewer Available, Sewer Connected, Water Available, Water Connected
View: None
Garage and Parking
Parking: Detached Carport
Garage Spaces: 0
Carport Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5226043024
Additional Parcels: No
Tax Lot: 18
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 801 N Marianna, East Los Angeles, CA 90063. 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 801 N Marianna
East Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90063.
Similar Homes
Listings with similar prices to 801 N Marianna