$598,000
-$50,000911 New Depot Street 9-10, Los Angeles CA 90012
Multi-Family (Duplex)
Property type
92 days
On market
$345
Price per sqft
2 cars
Garage
1975
Year built
53,323 sqft
Lot size
Home highlights
Open Houses
Overview
Exceptional Duplex Investment Opportunity Near Downtown LA & Chinatown. Own a well located duplex just minutes from the heart of Los Angeles. Live in one and rent the other one or rent both units. Situated in a desirable hillside community between Downtown Los Angeles and Chinatown, this income producing property features two separate units, each offering 2 bedrooms and 1...
Listing provided by: CAREN CHEN DRE #01971298 626-667-0338, Real Brokerage Technologies
Listing updated: Apr 2, 2026 at 07:31pm.
Last checked: Jun 5, 2026 at 12:01am
Source: CRMLS #WS26049203
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 1 | 1 | $1,000 | $2,000 | $1,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Ranges: 2
Rent Control: Yes
Units Leased: 2
Total Actual Rent: $2,000
Tenant Pays: All Utilities, Electricity, Gas, Water
Financial Snapshot
Gross Rent Multiplier
24.9x
List Price / Annual Gross Rent
Cap Rate
1.7%
NOI / List Price
Gross Scheduled Income: $24,000
Operating Expense: $13,840
Net Operating Income: $10,160
Annual Operating Expenses
Insurance: $2,000
Trash: $0
Interior
Interior Features: Tile Counters
Room Type: Kitchen, Laundry, Other
Flooring: Laminate
Cooling: Wall Window Units
Appliances: Built In Range
Fireplace: None
Laundry: Washer Hookup, Gas Dryer Hookup, In Garage
Accessibility: Parking
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Construction Materials: Stucco
Common Walls: One Common Wall
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Twenty One To Twenty Five Units Acre
Pool: None
Spa: None
Fencing: Wrought Iron
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Available, Natural Gas Available, Sewer Available, Water Available
View: City Lights
Garage and Parking
Parking: Assigned
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: Condominium
Parcel #: 5406028057
Additional Parcels: No
Tax Lot: 2
Community
HOA: Yes
HOA Fee: $308 / Month
HOA Name: Cathy Village Homeowner Association
HOA Phone: 6262436637
HOA Amenities: Maintenance Grounds, Insurance, Management, Maintenance Front Yard, Trash
Senior Community: No
Community Features: Suburban
Nearby Schools
Nearby schools around the 911 New Depot Street 9-10, Los Angeles, CA 90012. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$478,400
Total Interest
$610,173
Total Payment
$1,088,573
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,105
per month
Property History for 911 New Depot Street 9-10
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90012.
Similar Homes
Listings with similar prices to 911 New Depot Street 9-10