Est. cap rate

3.2%

Assumed rent, all units

$3,660/mo

Units

2

Price per unit

$347,500

Est. annual NOI

$21,960

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

3

Bathrooms

2

Building size

1,812 sqft

Lot size

4,727 sqft

Year built

1925

Stories

1

Garage spaces

2

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

48

MLS #

245385378

About this property

Huge price reduction Seller wants it sold! Spanish Style Bungalow! Featuring a 3bed 2bath house fully remodeled and a brand new ADU a 2bed 2bath. Both seperate structures. Front property was remodeled in 2025. ADU was finished 2024 brand new! Both properties feature dual pane windows and new roof. Long driveway with plenaty of parking. Centrally located at 514 W 105th St, this property is perfectly positioned for maximum commuter convenience and long-term value. Just minutes away from LA Southwest College, near MLK Jr Comminity Hospital, near 105/110 Freeway, near Harbor Transitway Station & minutes from DTLA. Great proeprty for a first time buyer looking to move in one and rent the other! Or for an investor looking to maximize rents without the need of any repair.

Location

514 W 105th

Los Angeles, Los Angeles, CA, 90044