← Back to listings
Duplex at 319 E 98th Street
$799,900
319 E 98th Street
Inglewood, Los Angeles, 90301
Duplex · 2 units
Active · 257 days on market

Deal numbers

Est. cap rate
3.2%
Assumed rent, all units
$4,280/mo
Units
2
Price per unit
$399,950
Est. annual NOI
$25,680
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
$48,792
Operating expenses
$24,396
Net operating income
$24,396
Annual debt service
$47,896
Annual cash flow
-$23,500
Cash on cash return
-11.8%
Down payment
$199,975

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
2
Building size
1,704 sqft
Lot size
4,222 sqft
Year built
1960
Stories
1
Garage spaces
2
Pool
None
Status
Active
Days on market
257
MLS #
238322022

About this property

EXCELLENT OPPORTUNITY TO PURCHASE A DUPLEX WITH EXISTING TENANTS IN PLACE, IDEAL FOR INVESTORS SEEKING AN OCCUPIED DUPLEX WITH ESTABLISHED TENANCY AND ONGOING RENTAL INCOME. WELL MAINTAINED PROPERTY LIKE WITH NO MAJOR REPAIR EXPENSES AND IMMEDIATE INCOME POTENCIAL, IN A HIGH RENTAL DEMAND. THIS INVESTMENT PROMISES EXCEPTIONAL PERFORMANCE FOR YEARS TO COME. Each Unit offers 2 bedrooms, 1 bathroom, with Laundry inside with their own garage. Also has a NEW ROOF, NEW ELECTRICAL PANEL. Located minutes from shopping, dining, freeways, LAX, SoFi Stadium, Kia Form, Intuit, and all the entertainment to enjoy those beautiful places. must to see it DO NOT WAIT UNTIL OTHER GET IT. MAKE IN OFFER TODAY.

Location

319 E 98th Street

Inglewood, Los Angeles, CA, 90301

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

319 E 98th St, Inglewood CA | Multifamily for Sale