$888,000
-$20,0009715 - 9717 Wilmington Avenue, Los Angeles CA 90002
Multi-Family (Duplex)
Property type
668 days
On market
$292
Price per sqft
0 cars
Garage
2006
Year built
3,686 sqft
Lot size
Open Houses
Overview
Great investment opportunity duplex in the Los Angeles. The feature is a 2-story building over 3,040 sqft built 2006. Downstair units and upstair unit has 4b2b. both units are occupied by long-term tenants, stable income stream in housing section 8. Just minutes to LA Downtown, shopping centers, transportation, freeway and Metro. Tenants are responsible for all utilities...
Listing provided by: MY HOANG TRINH DRE #01993760 626-607-0382, HDD Realty Inc.
Listing updated: Aug 27, 2025 at 10:30pm.
Last checked: Jun 5, 2026 at 09:00pm
Source: CRMLS #WS24161659
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $2,450 | $29,400 | $3,200 | Unfurnished |
| 1 | 4 | 2 | — | $2,600 | $31,200 | $3,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Units Leased: 2
Total Actual Rent: $2
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
14.7x
List Price / Annual Gross Rent
Cap Rate
6.66%
NOI / List Price
Gross Scheduled Income: $60,600
Operating Expense: $1,500
Net Operating Income: $59,100
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $0
Trash: $0
Water / Sewer: $0
Interior
Laundry: Electric Dryer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: One Common Wall
Lot Features: Zero To One Unit Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6048038029
Additional Parcels: No
Tax Lot: 341
Community
Senior Community: No
Community Features: Park, Sidewalks
Nearby Schools
Nearby schools around the 9715 - 9717 Wilmington Avenue, Los Angeles, CA 90002. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$710,400
Total Interest
$906,076
Total Payment
$1,616,476
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,565
per month
Property History for 9715 - 9717 Wilmington Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90002.
Similar Homes
Listings with similar prices to 9715 - 9717 Wilmington Avenue