
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $8,700/mo
- Units
- 2
- Price per unit
- $900,000
- Est. annual NOI
- $52,200
- 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
- $99,180
- Operating expenses
- $49,590
- Net operating income
- $49,590
- Annual debt service
- $107,779
- Annual cash flow
- -$58,189
- Cash on cash return
- -12.9%
- Down payment
- $450,000
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
- 3,070 sqft
- Lot size
- 3,130 sqft
- Year built
- 1955
- Stories
- 1
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Ocean,Neighborhood
- Status
- Active
- Days on market
- 44
- MLS #
- 245271083
About this property
Rare opportunity to secure a property in one of Venice’s most desirable and tightly held coastal locations. Ideally positioned on N Venice Boulevard, this property places you moments from Venice Beach, Abbot Kinney Boulevard, Marina del Rey, acclaimed dining, boutique shopping, entertainment, and the best of the Westside. The location offers outstanding access to Santa Monica, Culver City, Playa Vista, Silicon Beach, LAX, and major transportation routes, making it highly attractive to investors, owner-users, and long-term holders alike. Venice continues to command strong interest because of its unmatched combination of coastal lifestyle, walkability, creative energy, employment access, and limited inventory. Properties in this area are difficult to replace, and this address offers the kind of location that can support long-term value, strong tenant or buyer appeal, and multiple potential ownership strategies. Whether held as a long-term investment, repositioned, improved, or evaluated for future possibilities, the property presents a compelling chance to acquire a foothold in one of Southern California’s most iconic and consistently sought-after communities. Opportunities of this caliber in Venice are increasingly rare. Seller and agents make no representations regarding the legality, habitability, permit status, square footage, or future use of the bonus space. Buyer to independently verify all property information, square footage, lot size, zoning, permitted uses, development potential, parking, income, expenses, and any applicable city, zoning, building, or coastal requirements. In addition to the primary residence, the property includes approximately 1,500 square feet of bonus space offering flexibility for storage, recreation, a home office, creative workspace, or other potential uses, subject to applicable laws and governmental approvals. This additional area is not included in the permitted bedroom, bathroom, or living-area count, and its permit status, configuration, square footage, and allowable use have not been independently verified.
Location
305 N Venice
Venice, Los Angeles, CA, 90291