$702,900
-$2,100135 W 87TH Place W, Los Angeles CA 90003
Multi-Family (Duplex)
Property type
267 days
On market
$638
Price per sqft
0 cars
Garage
1931
Year built
5,352 sqft
Lot size
Open Houses
Overview
Live in one and rent the others for extra income! Recently remodeled property offers a front unit with 2-bedroom, 1 bath with and additional 1/2 bath in the back with laundry room attached. Back unit offers 1 bedroom, 1 bath. Back unit has an attached ADU studio with a kitchenette and full bath. ADU studio was once part of the back unit but now it is a separate ADU, adding an...
Listing provided by: Alma Ardon DRE #01303187, ALMA ARDON, BROKER
Listing updated: Mar 7, 2026 at 06:01am.
Last checked: Jun 14, 2026 at 06:30am
Source: CRMLS #CV25216438
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | — | $956 | $956 | $1,800 | Unfurnished |
| 1 | 2 | 2 | — | $2,700 | $2,700 | $2,700 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Financial Snapshot
Gross Rent Multiplier
151.0x
List Price / Annual Gross Rent
Cap Rate
0.08%
NOI / List Price
Gross Scheduled Income: $4,656
Operating Expense: $552
Net Operating Income: $552
Annual Operating Expenses
Electric: $2,000
Fuel: $0
Insurance: $142
Trash: $0
Water / Sewer: $0
Interior
Interior Features: All Bedrooms Down
Room Type: Bedroom
Laundry: Outside
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Common Walls: No Common Walls
Lot Features: Two To Five Units Acre, Near Public Transit, Rectangular Lot, Street Level
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Uncovered Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6040017018
Additional Parcels: No
Tax Lot: 36
Community
Senior Community: No
Community Features: Curbs, Street Lights, Sidewalks