
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $4,040/mo
- Units
- 2
- Price per unit
- $625,000
- Est. annual NOI
- $24,240
- 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.
- Effective gross income
- $46,056
- Operating expenses
- $23,028
- Net operating income
- $23,028
- Annual debt service
- $74,847
- Annual cash flow
- -$51,819
- Cash on cash return
- -16.6%
- Down payment
- $312,500
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
- 2
- Building size
- 2,272 sqft
- Lot size
- 6,032 sqft
- Year built
- 1956
- Stories
- 2
- Garage spaces
- 2
- Heating
- Wall Furnace,Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 174
- MLS #
- 238870735
About this property
Welcome to 3656 W 108th Street, Inglewood, CA 90303 — a prime duplex opportunity in one of LA’s fastest-growing neighborhoods. The property will be delivered vacant, offering immediate flexibility for owner-occupants and investors alike. This versatile property features two separate addresses: the front residence at 3656 W 108th Street and the rear unit at 3656 1/2 W 108th Street, creating an ideal setup for multi-generational living, rental income, or a strategic investment play. The front unit is a beautifully remodeled 3-bedroom, 2-bath home with its own attached single-car garage. Renovated in 2023, it features a brand-new kitchen, updated flooring, and modern finishes throughout. New roof shingles were installed in 2024, adding long-term value and peace of mind. This move-in-ready space is perfect for a first-time buyer looking to live comfortably while generating rental income from the second unit. The rear unit, located at 3656 1/2 W 108th Street, offers 2 bedrooms and 1 bathroom, situated above a three-car garage. The elevated layout provides excellent separation and privacy between units, enhancing rental desirability and functionality. Ample on-site parking is available between the two structures, and a low-maintenance artificial turf area behind the rear unit creates usable outdoor space without the upkeep. Ideally positioned just minutes from SoFi Stadium, major transportation corridors, shopping, dining, and entertainment, this duplex offers strong appreciation potential in a high-demand rental market. With both units delivered vacant, buyers have the rare opportunity to set market rents immediately or occupy one unit and lease the other on their own terms. Whether you're a first-time buyer seeking a smart path to homeownership or an investor looking for flexibility and upside, this property checks all the boxes.
Location
3656 W 108th Street
Inglewood, Los Angeles, CA, 90303