$775,000
353 W 77th Street, Los Angeles CA 90003
Multi-Family (2 Units)
Property type
72 days
On market
$283
Price per sqft
N/A
Garage
2001
Year built
4,158 sqft
Lot size
Home highlights
Open Houses
Overview
Great intercity investment opportunity on a 2001 built duplex. Duplex located near 110 fwy, close proximity to USC, Downtown LA, metro line and bus lines. Property has a small lot for less overhead expense on maintenance. Another great feature is the 2 car garage.
Listing provided by: Jongmin Park DRE #02126533 858-429-8850, Dream Realty & Investments Inc
Listing updated: Apr 12, 2026 at 07:14am.
Last checked: Jun 14, 2026 at 04:30am
Source: CRMLS #26673503
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 353 | 3 | 2 | — | $2,559 | $2,559 | $3,490 | Unfurnished |
| 355 | 3 | 2 | — | $2,798 | $2,798 | $3,490 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Disposal: 2
Financial Snapshot
Gross Rent Multiplier
9.3x
List Price / Annual Gross Rent
Cap Rate
7.57%
NOI / List Price
Net Operating Income: $58,632
Interior
Cooling: None
Heating: Wall Furnace
Appliances: Disposal
Exterior
Stories Total: 0
Levels: Two
Garage and Parking
Parking: Garage
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 6031015028
Zoning: LAR2
Community
HOA: No
Senior Community: No