$1,250,000

Estimated payment $8,061/month

Total Views 373
10 Beds
6 Baths
3,506 Sq Ft
$357 Price per Sq Ft

Highlights

  • Main Floor Bedroom
  • Double Pane Windows
  • Landscaped
  • No HOA
  • Laundry Room
  • Central Heating

About This Home

Newer Construction Duplex built by Ocean Development in 2016. Updated in March 2025. Each unit includes approximately 1,750 square feet with 5 bedrooms and 3 full baths. Unit 343 receives $5,026 monthly rental income. Unit 341 receives $4,000 monthly rental income. Thoughtfully designed with one unit in front and the second unit in back - No one above or below either unit. Design features include central heating systems, dual pane vinyl frame windows, solid wood cabinets, and granite counter tops. Private interior laundry room in on the second level of each unit. Property includes a 3 car garage. We feel this is the best investment property opportunity in the area combining modern construction, quality of construction, location, superior features, and superior rental income. This property returns an estimated 6.2% Cap Rate based on Actual annual gross rental income of $108,312, with estimated Net annual rental income of 77,812. Estimated 11.6xGRM.

Listing Agent

Cary Hairabedian

RE/MAX College Park Realty Brokerage Phone: 714-960-2449 License #00876519 Listed on: 08/22/2025

RE/MAX College Park Realty

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 2016

Lot Details

  • 5,670 Sq Ft Lot
  • 1 Common Wall
  • Wrought Iron Fence
  • Wood Fence
  • Landscaped
  • Rectangular Lot
  • Level Lot

Parking

  • 3 Car Garage
  • Parking Available
  • Driveway Level

Home Design

  • Duplex
  • Composition Roof
  • Stucco

Interior Spaces

  • 3,506 Sq Ft Home
  • 2-Story Property
  • Double Pane Windows
  • Carpet

Kitchen

  • Gas Range
  • Free-Standing Range

Bedrooms and Bathrooms

  • 10 Bedrooms
  • Main Floor Bedroom
  • 6 Bathrooms

Laundry

  • Laundry Room
  • Laundry on upper level
  • Washer and Gas Dryer Hookup

Utilities

  • Central Heating
  • Natural Gas Connected
  • Water Heater

Listing and Financial Details

  • Tax Lot 6
  • Tax Tract Number 4182
  • Assessor Parcel Number 6031003033
  • $485 per year additional tax assessments

Community Details

Overview

  • No Home Owners Association
  • 2 Units
  • Built by Ocean Development

Building Details

  • 2 Separate Electric Meters
  • 2 Separate Gas Meters
  • 1 Separate Water Meter
  • Gardener Expense $780
  • Insurance Expense $2,000
  • Professional Management Expense $5,160
  • Water Sewer Expense $6,700
  • New Taxes Expense $15,625
  • Operating Expense $30,505
  • Gross Income $108,312
  • Net Operating Income $77,812

Property Details

Home Type

Multi-Family

Year Built

Built in 2016

Lot Details

0

Parking

3

Listing Details

  • Assessments: Yes
  • CapRate: 6.20
  • Price Per Unit: 625000
  • Professional Management Expense: 5160.00
  • Property Attached: Yes
  • View: No
  • Water Sewer Expenses: 6700.00
  • Zoning: LAR2
  • Property Sub Type: Duplex
  • Property Type: Residential Income
  • Gardener Expense: 780.00
  • Parcel Number: 6031003033
  • Year Built: 2016
  • Special Features: None

Interior Features

  • Fireplace: No
  • Stories: 2
  • Entry Location: 1
  • Common Walls: 1 Common Wall
  • Flooring: Carpet
  • Appliances: Yes
  • Entry Level: 1
  • Levels: Two
  • Price Per Square Foot: 356.53
  • Room Type: Laundry, Main Floor Bedroom, Primary Bedroom
  • Window Features: Double Pane Windows

Exterior Features

  • Fence: Yes
  • Fencing: Wood, Wrought Iron
  • Builder Name: Ocean Development
  • Pool Private: No
  • Roof: Composition
  • Spa: No
  • Construction Materials: Stucco

Garage/Parking

  • Garage Spaces: 3.00
  • Parking: Yes
  • Parking Features: Driveway, Paved, Driveway Level, Garage
  • Total Parking Spaces: 3.00

Utilities

  • Utilities: Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
  • Heating: Yes
  • Laundry: Yes
  • Appliances: Free-Standing Range, Gas Range, Water Heater
  • Heating Type: Central
  • Laundry Features: Gas & Electric Dryer Hookup, In Closet, Upper Level, Washer Hookup
  • Sewer: Public Sewer
  • Water Source: Public

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Community Features: Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Landscaped, Level with Street, Rectangular Lot, Level
  • Lot Size Sq Ft: 5670.00
  • Lot Size Acres: 0.1302

Rental Info

  • Tenant Pays: Electricity, Gas

Multi Family

  • Gross Income: 108312.00
  • Gross Multiplier: 11.60
  • Gross Operating Income: 108312.00
  • Gross Scheduled Income: 108312.00
  • Insurance Expense: 2000.00
  • Lot Size Area: 5670.0000 Square Feet
  • Net Operating Income: 77812.00
  • Number Of Separate Electric Meters: 2
  • Number Of Separate Gas Meters: 2
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 2
  • Number With Carpet: 2
  • Number With Range: 2
  • Operating Expense: 30500.00
  • Rent Control: No
  • Total Expenses: 30505.00

Tax Info

  • New Taxes Expense: 15625.00
  • Tax Census Tract: 2396.01
  • Tax Lot: 6
  • Tax Tract Number: 4182
  • TaxOtherAnnualAssessmentAmount: 485.00

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
08/22/2025 08/22/25 For Sale $1,250,000 -- $357 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Similar Homes in the area

  • 936 S Lucerne Blvd, Los Angeles, CA 90019

    $1,150,000

    • 2 Beds
    • 2 Baths
    • 1,876 Sq Ft
    • 936 S Lucerne Blvd
    • Los Angeles, CA

    SELLER IS FIRM ON PRICE: Located in the desirable Windsor Village/Hancock Park neighborhood which is renowned for its rich history and architectural charm, making this prime location! ~This Spanish-Style Duplex on a beautiful Tree-Lined Street, offers a fantastic opportunity for owner-users and investors alike ~ Zoned R2-HPOZ ~The property features two side-by-side identical units, each with 1-

    Linda Roth Burrell Keller Williams Larchmont

    Section Image
  • 576 W 13th St, San Pedro, CA 90731

    $1,450,000

    • 2 Beds
    • 1 Bath
    • 4,664 Sq Ft
    • 576 W 13th St
    • San Pedro, CA

    Step into a rare opportunity to invest in the vibrant community of San Pedro with this well-maintained 6-unit apartment building at 576 W 13th St. Each unit offers efficiently designed two-bedroom, one-bath layouts, providing a balance of comfort and functionality. The property features tuck-under parking and has recently completed a soft-story retrofit, enhancing structural safety and ensuring

    L'mar Kojani Keller Williams Los Angeles

    Section Image
  • Unlisted Address

    $1,000,000

    • 1 Bed
    • 6 Baths
    • 2,948 Sq Ft

    Part of a 4 Building Portfolio! Can be sold individually or as a portfolio. 8441 Main St offers investors excellent in-place cash flow on day one listed at a 8.3% cap rate and only 8.07 GRM! Additionally, an investor will benefit from future upside potential with rents that are below market giving an investor the best of both worlds. The property has been very well maintained with interior units

    Will James Lyon Stahl Investment Real Estate, Inc.

    Section Image
  • 8014 S Western Ave, Los Angeles, CA 90047

    $1,300,000

    • 1 Bed
    • 1 Bath
    • 2,460 Sq Ft
    • 8014 S Western Ave
    • Los Angeles, CA

    Currently offered AS-ISThe property at 8014-8016 S. Western Ave represents a perfect balance of current income potential and future value-add opportunities. With RTI plans approved for a 20 1B/1B unit multifamily project, investors have the option to modernize and expand in a thriving Los Angeles community. This opportunity offers immediate returns and long-term financial growth.This

    Steven W. Gray eXp Realty of Greater Los Angeles

    Section Image
  • 1458 1460 W 80th St, Los Angeles, CA 90047

    $998,000

    • 2 Beds
    • 1 Bath
    • 2,684 Sq Ft
    • 1458 1460 W 80th St
    • Los Angeles, CA

    Great Triplex located in centralized area of Los Angeles. More information to follow.

    Robert Colangeli IET Real Estate

    Section Image
  • 9508 S Western Ave, Los Angeles, CA 90047

    $1,299,000

    • 1 Bed
    • 1 Bath
    • 4,644 Sq Ft
    • 9508 S Western Ave
    • Los Angeles, CA

    Great investment property! Close to freeways, shopping, parks, schools, and more. Property being sold with occupants.

    Erica Contreras Erica Contreras

    Section Image
  • 843 E Imperial Hwy, Los Angeles, CA 90059

    $1,100,000

    • 2 Beds
    • 2 Baths
    • 2,116 Sq Ft
    • 843 E Imperial Hwy
    • Los Angeles, CA

    PRICE REDUCTION!! If you're searching for a true oasis in the desert, this stunning duplex is the perfect find. Conveniently located in greater Los Angeles with easy freeway access, this property is a standout investment you’ll be proud to own. Whether you plan to live in one unit while renting the other or are looking for a prime income-generating asset, this duplex offers unbeatable value.The

    John Terry Bryan REALTY DREAM PARTNERS

    Section Image
  • 4334 S Main St, Los Angeles, CA 90037

    $1,395,000

    • 1 Bed
    • 2 Baths
    • 4,068 Sq Ft
    • 4334 S Main St
    • Los Angeles, CA

    4334 S. Main Street is a 10-unit apartment building in South Los Angeles located 5 minutes away from BMO Stadium, which is the home of the Los Angeles Football Club. The opportunity consists of six (6) one-bedroom units and four (4) studio units separately metered for gas and electricity. Several units have been renovated to include updated white cabinetry, engineered hard wood floors, tiled

    Andres Diaz KELLER WILLIAMS REALTY

    Section Image
  • 4512 S Vermont Ave, Los Angeles, CA 90037

    $1,000,000

    • 2 Beds
    • 5,252 Sq Ft
    • 4512 S Vermont Ave
    • Los Angeles, CA

    This mix-use property presents a rare RTI (Ready-to-Issue) development opportunity with approved plans and permits to develop a 14 unit all 1B/1B multifamily project, this property is perfect for developers seeking a value-add investment with significant upside. The lot currently includes two buildings, one of which is boarded up, and has an existing tenant (seller will deliver vacant as part of

    Steven W. Gray eXp Realty of Greater Los Angeles

    Section Image

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: PW25187105

California Regional Multiple Listing Service (CRMLS)