← Back to listings
Duplex at 3104 W 43rd Place
$1,398,000
3104 W 43rd Place
Los Angeles, Los Angeles, 90008
Duplex · 2 units
Active · 271 days on market

Deal numbers

Est. cap rate
2.7%
Assumed rent, all units
$6,320/mo
Units
2
Price per unit
$699,000
Est. annual NOI
$37,920
Expense assumption
50%

Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.

Run your own numbers

Adjust the assumptions to see cash flow and cash on cash return.

5.0%
50%
25%
7.00%
Effective gross income
$72,048
Operating expenses
$36,024
Net operating income
$36,024
Annual debt service
$83,708
Annual cash flow
-$47,684
Cash on cash return
-13.6%
Down payment
$349,500

Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.

Property details

Type
Duplex
Bedrooms
6
Bathrooms
4
Building size
3,100 sqft
Lot size
4,507 sqft
Year built
1929
Stories
2
Garage spaces
4
Style
Spanish
Heating
Central
Cooling
Central Air
Pool
None
View
None
Status
Active
Days on market
271
MLS #
236709580

About this property

Fully renovated duplex in the heart of Historic Leimert Park. Ideal for owner-user or investor. Property will be delivered vacant. Two spacious units, each offering 3 bedrooms, 1.5 bathrooms, and approximately 1,550 sq ft of living space. Features include large living and dining rooms, breakfast nooks, new kitchens, new flooring, new windows, new tankless water heaters, new HVAC with central air and heating, and beautifully updated bathrooms with stand-alone showers and soaking tubs. Property boasts new landscaping, elegant curb appeal, and two separate two-car garages with excellent ADU conversion potential. Prime location less than 15 minutes to Downtown LA, beaches, and LAX. One block from the Metro Rail with direct LAX access coming in early 2026. Hurry, this property won't last long!

Location

3104 W 43rd Place

Los Angeles, Los Angeles, CA, 90008

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

3104 W 43rd Pl, Los Angeles CA | Multifamily for Sale