← Back to listings
Duplex at 1472 W 37th Street
$999,999
1472 W 37th Street
Los Angeles, Los Angeles, 90018
Duplex · 2 units
Active · 48 days on market

Deal numbers

Est. cap rate
2.4%
Assumed rent, all units
$3,960/mo
Units
2
Price per unit
$500,000
Est. annual NOI
$23,760
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
$45,144
Operating expenses
$22,572
Net operating income
$22,572
Annual debt service
$59,877
Annual cash flow
-$37,305
Cash on cash return
-14.9%
Down payment
$250,000

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
2
Building size
1,776 sqft
Lot size
6,502 sqft
Year built
1908
Stories
2
Garage spaces
0
Cooling
See Remarks
Pool
None
View
None
Status
Active
Days on market
48
MLS #
242293871

About this property

GREAT Development Opportunity zoned R2 with approximately 65 feet of frontage and 100 feet of depth. Located near USC, this LAR2-zoned property is ideally positioned in one of Los Angeles’ strongest student housing and rental markets, offering investors and developers exceptional long-term potential. Duplex situated on a large 6,501 square foot lot. Front house it being used as a 5 bedroom 2 bath home. There's a spacious detached 1 bed 1 bath unit in the rear. Both units have a NEW ROOF installed in 2025. Owner occupied and can be delivered VACANT. Prime location near USC, University Village, Exposition Park, BMO Stadium, Downtown Los Angeles, and major transit corridors (E Line less than 3 blocks away!), the property presents a compelling opportunity for redevelopment, expansion, or cosmetic updates to meet the continued demand for housing in the area. Also listed under residential DW26102332

Location

1472 W 37th Street

Los Angeles, Los Angeles, CA, 90018

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

1472 W 37th St, Los Angeles CA | Multifamily for Sale