$1,099,000
+$10,0001031 S Ditman, Los Angeles CA 90023
Multi-Family (Triplex)
Property type
140 days
On market
$524
Price per sqft
0 cars
Garage
1940
Year built
6,486 sqft
Lot size
Home highlights
Open Houses
Overview
Ideal for 1031 exchange buyer or owner-occupied. Cap rate is about 5.5~6%. Start earning rental income from day one with this tenant-occupied property. Solid 7200 monthly income with strong tenants!! All units are month to month lease. This is a DREAM property for an investor or occupant owner. This property is not located in LA rent control area, NOT RSO. The property has...
Listing provided by: Ken Wong DRE #02241255, STIGLER MORTGAGE
Listing updated: May 26, 2026 at 04:53pm.
Last checked: Jun 13, 2026 at 04:30pm
Source: CRMLS #CV26018950
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | — | $2,760 | $2,760 | $3,000 | Unfurnished |
| 1 | 2 | 1 | — | $1,725 | $1,725 | $1,900 | Unfurnished |
| 1 | 2 | 1 | — | $1,675 | $1,675 | $1,900 | Unfurnished |
# of Buildings: 3
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Ranges: 3
Refrigerator: 3
Rent Control: No
Tenant Pays: Electricity, Gas, Trash Collection, Telephone
Financial Snapshot
Gross Rent Multiplier
12.4x
List Price / Annual Gross Rent
Cap Rate
6.24%
NOI / List Price
Gross Scheduled Income: $88,320
Operating Expense: $19,700
Net Operating Income: $68,620
Annual Operating Expenses
Fuel: $0
Insurance: $2,800
New Taxes: $13,600
Trash: $0
Water / Sewer: $3,300
Interior
Interior Features: Granite Counters, Laminate Counters, All Bedrooms Down
Room Type: Bedroom, Entry Foyer, Living Room
Cooling: Wall Window Units
Heating: Natural Gas
Appliances: Gas Oven, Gas Range, Refrigerator, Water Heater
Laundry: None
Entry Location: Driveway Off S Ditman Ave
Exterior
Property Attached: No
Stories Total: 1
Levels: One
Door Features: Panel Doors
Roof: Common Roof
Foundation: Raised
Common Walls: No Common Walls
Security Features: Carbon Monoxide Detectors, Smoke Detectors
Lot Features: Two To Five Units Acre, Front Yard, Lawn, Landscaped, Near Park, Paved, Rectangular Lot, Yard
Pool: None
Spa: None
Fencing: Chain Link
Water Source: Public
Sewer: Public Sewer
Road Frontage Type: City Street
Road Surface Type: Paved
Other Structures: Guest House Detached, Storage
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5239004058
Additional Parcels: No
Tax Lot: 109
Zoning: LCR4YY
Lot Size Dimensions: 129.65 x50
Lot Dimensions Source: Assessor
Community
Senior Community: No
Community Features: Street Lights, Sidewalks, Urban, Park