
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $5,760/mo
- Units
- 2
- Price per unit
- $600,000
- Est. annual NOI
- $34,560
- 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
- $65,664
- Operating expenses
- $32,832
- Net operating income
- $32,832
- Annual debt service
- $71,853
- Annual cash flow
- -$39,021
- Cash on cash return
- -13.0%
- Down payment
- $300,000
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
- 4
- Bathrooms
- 4
- Building size
- 1,420 sqft
- Lot size
- 5,257 sqft
- Year built
- 1928
- Stories
- 1
- Garage spaces
- 1
- Cooling
- Central Air,Ductless
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 1
- MLS #
- 241079922
About this property
REMODELED HOME DUPLEX IN PRIME LOCATION. Welcome to 1630 S Ridgeley Dr — a beautifully remodeled property featuring a spacious main home and a fully upgraded ADU, ideally located near Miracle Mile with easy access to Culver City, Downtown Los Angeles, and Beverly Hills. The main residence offers approximately 920 sq ft of thoughtfully designed living space, featuring 2 bedrooms and 2 bathrooms. As you enter, you’re greeted by abundant natural light and an open-concept layout that seamlessly connects the living room and kitchen—perfect for both everyday living and entertaining. The kitchen is equipped with marble countertops, a breakfast bar, white shaker cabinets, and stainless steel appliances including a gas range and dishwasher. Additional upgrades include recessed lighting, engineered wood flooring, and laundry hookups. The primary suite serves as a private retreat with a beautifully finished en-suite bathroom and ample closet space. The detached ADU spans approximately 646 sq ft and offers 2 bedrooms and 2 bathrooms, making it ideal for rental income, extended family, or a work-from-home setup. This fully remodeled unit includes its own kitchen, updated bathrooms, spacious closets, and air conditioning for year-round comfort. The property also features a 1-car detached garage with a barn-style door and a long driveway providing ample parking. A rare opportunity to own a turnkey home with strong income potential in a highly sought-after central Los Angeles location. Property is fully occupied. Please do not disturb occupants. Shown with accepted offer.
Location
1630 S Ridgeley
Los Angeles, Los Angeles, CA, 90019