$790,000
3583 1/2 E 1st St, East Los Angeles CA 90063
Multi-Family (3 Units)
Property type
1 day
On market
$239
Price per sqft
0 cars
Garage
1907
Year built
3,883 sqft
Lot size
Home highlights
Open Houses
Overview
Don't miss this exceptional opportunity to own a versatile mixed-use property in the heart of East Los Angeles, offering tremendous upside potential for investors, developers, and owner users . Run your business and enjoy the comfort of living onsite. perfect for entrepreneurs seeking a live, work lifestyle. Originally built in 1907, this unique property offers...
Listing provided by: Karina Chavez DRE #01360910, Century 21 Allstars
Listing updated: Jun 15, 2026 at 11:21pm.
Last checked: Jun 16, 2026 at 12:00am
Source: CRMLS #DW26124883
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 1 | 0 | — | $0 | $0 | $1,800 | Unfurnished |
| 1 | 0 | 0 | — | $0 | $0 | $300 | Furnished |
| 1 | 0 | 0 | — | $0 | $0 | $1,000 | Furnished |
# of Buildings: 1
# of Units Total: 3
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Electricity
Financial Snapshot
Gross Rent Multiplier
98.8x
List Price / Annual Gross Rent
Cap Rate
0.93%
NOI / List Price
Gross Scheduled Income: $8,000
Operating Expense: $645
Net Operating Income: $7,355
Annual Operating Expenses
Electric: $150
Fuel: $0
Insurance: $275
Trash: $180
Water / Sewer: $190
Interior
Cooling: Central Air
Heating: Central
Fireplace: None
Laundry: None
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Lot Features: Walkstreet
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Electric: Volts220 In Workshop
Utilities: None
Garage and Parking
Parking: Off Street
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5232013016
Tax Lot: 13
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Park
Nearby Schools
Nearby schools around the 3583 1/2 E 1st St, East Los Angeles, CA 90063. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$632,000
Total Interest
$806,081
Total Payment
$1,438,081
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$4,968
per month
Property History for 3583 1/2 E 1st St
East Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90063.
Similar Homes
Listings with similar prices to 3583 1/2 E 1st St