Est. cap rate

3.0%

Assumed rent, all units

$3,440/mo

Units

2

Price per unit

$349,500

Est. annual NOI

$20,640

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.

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

1,688 sqft

Lot size

3,500 sqft

Year built

1925

Stories

1

Garage spaces

0

Heating

Central

Pool

None

Status

Active

Days on market

49

MLS #

244794420

About this property

Excellent income-producing duplex opportunity in Los Angeles! This well-maintained property features two separate units totaling 1,688 square feet on a 3,500-square-foot lot. Unit (251) offers 2 bedrooms and 1 bathroom and was tastefully updated in 2025 with new flooring throughout, a remodeled kitchen, and a beautifully renovated bathroom. This unit falls under RSO/SCEP. Unit (253) features a 1 bedroom and 1 bathroom recently painted inside in 2025. This unit is not subject to RSO but still falls under yearly SCEP inspections. This duplex provides a desirable unit mix for tenants or an owner-occupant. Currently generating $4,976 per month in rental income, this property offers immediate cash flow with tenants responsible for all utilities. Additional features include driveway parking, owner-installed water submeters to allocate water usage, and a convenient location with easy access to shopping, schools, public transportation, and major freeways. Whether you're expanding your investment portfolio or looking for the flexibility of living in one unit while generating rental income from the other, this duplex presents an outstanding opportunity with recent improvements and strong income potential. Don't miss your chance to own a turnkey investment in the heart of Los Angeles.

Location

251 E 105th

Los Angeles, Los Angeles, CA, 90003