$1,349,999
-$50,000426 W 77th Street, Los Angeles CA 90003
Multi-Family (7 Units)
Property type
132 days
On market
$295
Price per sqft
0 cars
Garage
1927
Year built
6,579 sqft
Lot size
Home highlights
Open Houses
Overview
OVER 10% CAP PRICED TO IMMEDIATE SALE. ---property is a high-revenue-generating cash cow with a cap rate OVER to 10%, and has an upside in rent, making it an exceptional investment opportunity. Externally, the building has undergone extensive upgrades, including new stucco, fresh paint, and the installation of a new electrical panel and roof, ensuring long-term durability and...
Listing provided by: Meran Solamany DRE #01301571 310-666-7822, Keller Williams Beverly Hills, Farhoud Bastanfar DRE #01738433 310-486-1224, Keller Williams Encino/Sherman Oaks
Listing updated: Mar 11, 2026 at 09:18pm.
Last checked: Jun 13, 2026 at 01:00pm
Source: CRMLS #26642481
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $2,100 | $2,100 | $2,500 | Unfurnished |
| 2 | 2 | 1 | — | $2,355 | $2,355 | $2,500 | Unfurnished |
| 3 | 2 | 1 | — | $2,400 | $2,400 | $2,500 | Unfurnished |
| 4 | 2 | 1 | — | $1,445 | $1,445 | $3,000 | Unfurnished |
| 5 | 2 | 1 | — | $2,055 | $2,055 | $3,000 | Unfurnished |
| 6 | 2 | 1 | — | $2,511 | $2,511 | $3,000 | Unfurnished |
| 7 | 2 | 1 | — | $2,468 | $2,468 | $3,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 7
Refrigerator: 7
Financial Snapshot
Gross Rent Multiplier
88.0x
List Price / Annual Gross Rent
Cap Rate
10.1%
NOI / List Price
Net Operating Income: $134,210
Interior
Heating: Wall Furnace
Appliances: Microwave, Refrigerator
Exterior
Stories Total: 2
Levels: One, Two
Window Features: Double Pane Windows
Security Features: Gated Community
Sewer: Other
Garage and Parking
Parking: Gated
Garage Spaces: 0
Uncovered Spaces: 6
Carport Spaces: 2
Parking Total: 7
Lot Information
Land Lease: No
Parcel #: 6020034012
Zoning: LAR3
Community
HOA: No
Senior Community: No
Community Features: Gated