$699,000
3318 Thelma Avenue, Los Angeles CA 90032
Multi-Family (Duplex)
Property type
1 day
On market
$424
Price per sqft
2 cars
Garage
1950
Year built
4,806 sqft
Lot size
Home highlights
Open Houses
Overview
3318 Thelma Ave is a well-maintained duplex in the El Sereno area of Los Angeles, offering two separate 2-bedroom, 1-bath units across 1,650 square feet. Both units are nearly equal in size, making this a balanced setup for an owner-occupant who wants rental income or an investor looking for a turnkey addition to their portfolio. The front unit comes with a fenced front...
Listing provided by: HUAI-YUEH KANG DRE #02204218, KW Executive
Listing updated: Jun 12, 2026 at 08:11pm.
Last checked: Jun 12, 2026 at 08:30pm
Source: CRMLS #WS26128629
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $1,083 | $1,083 | $2,500 | Furnished |
| 1 | 2 | 1 | 1 | $1,125 | $1,125 | $2,500 | Furnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
26.4x
List Price / Annual Gross Rent
Cap Rate
2.62%
NOI / List Price
Gross Scheduled Income: $26,496
Operating Expense: $8,197
Net Operating Income: $18,299
Annual Operating Expenses
Insurance: $108
New Taxes: $728
Trash: $0
Water / Sewer: $142
Other Expense: $434
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Appliances: Dryer, Washer
Fireplace: Kitchen, Living Room
Laundry: Inside, Dryer Included, Washer Included
Entry Location: Main Door
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected
Garage and Parking
Parking: Garage, On Street, Uncovered
Garage Spaces: 2
Uncovered Spaces: 1
Parking Total: 3
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5213015034
Additional Parcels: No
Tax Lot: 72
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Sidewalks, Urban
Nearby Schools
Nearby schools around the 3318 Thelma Avenue, Los Angeles, CA 90032. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$559,200
Total Interest
$713,229
Total Payment
$1,272,429
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,413
per month
Property History for 3318 Thelma Avenue
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90032.
Similar Homes
Listings with similar prices to 3318 Thelma Avenue