← Back to listings
Duplex at 2136 W 75th Street
$875,000
2136 W 75th Street
Los Angeles, Los Angeles, 90047
Duplex · 2 units
Active · 45 days on market

Deal numbers

Est. cap rate
2.6%
Assumed rent, all units
$3,860/mo
Units
2
Price per unit
$437,500
Est. annual NOI
$23,160
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
$44,004
Operating expenses
$22,002
Net operating income
$22,002
Annual debt service
$52,393
Annual cash flow
-$30,391
Cash on cash return
-13.9%
Down payment
$218,750

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
3
Bathrooms
2
Building size
1,500 sqft
Lot size
6,708 sqft
Year built
1927
Stories
2
Garage spaces
2
Cooling
None
Pool
None
View
None
Status
Active
Days on market
45
MLS #
243873657

About this property

Major Price Improvement!!! Motivated Seller!!! Charming Spanish-style multi-family property with endless potential. The main home features 2 bedrooms, 1 bath. a formal dining room, breakfast nook, fireplace and hardwood floors that showcase its classic character. A 1 bedroom, 1 bath back unit offers added income or extended family living. Long driveway and 2 car garage offer plenty of parking. Situated on a large lot, perfect for outdoor relaxation, entertainment, gatherings or room to reimagine. Inglewood adjacent and conveniently located near major freeways, LAX, schools, shopping, dining and entertainment: SoFi Stadium, Hollywood Park, the Forum and Cosm. Welcome to the perfect family property and investment opportunity! (2136 & 2136 1/2)

Location

2136 W 75th Street

Los Angeles, Los Angeles, CA, 90047

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

2136 W 75th St, Los Angeles CA | Multifamily for Sale