
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $4,940/mo
- Units
- 2
- Price per unit
- $550,000
- Est. annual NOI
- $29,640
- 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.
- Effective gross income
- $56,316
- Operating expenses
- $28,158
- Net operating income
- $28,158
- Annual debt service
- $65,865
- Annual cash flow
- -$37,707
- Cash on cash return
- -13.7%
- Down payment
- $275,000
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
- 5
- Bathrooms
- 3
- Building size
- 2,108 sqft
- Lot size
- 5,130 sqft
- Year built
- 1910
- Stories
- 2
- Garage spaces
- 2
- Style
- Craftsman
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 61
- MLS #
- 245440834
About this property
Timeless Craftsman Duplex in the Heart of Exposition Park Discover a rare opportunity to own a beautifully preserved Craftsman duplex in vibrant Exposition Park—where historic charm meets modern income potential. The front unit offers a spacious 2-bedroom, 1 bath layout , while the rear 3-bedroom , 2-baths provides flexibility for rental income or multi-generational living. A classic full-width front porch with signature tapered columns welcomes you, complemented by eco-friendly landscaping featuring drought-tolerant grass, a mature olive tree, and native plants. Inside, original hardwood floors, a stone fireplace with built-ins, coffered ceilings, and abundant natural light create a warm yet refined atmosphere. The upgraded kitchen boasts custom cabinetry, commercial-grade appliances, and a farmhouse sink, while spacious bedrooms and updated baths offer modern comfort. This property has potential to converted into a triplex if you’re looking for that exceptional multi unit property this one’s for you it also has a private backyard is ideal for entertaining, complete with a patio, synthetic turf, and ample space to gather. A detached two-car garage and California basement add valuable functionality. Strong income potential: rear unit currently rented at $ 3,300 month (up to $4,200 potential), with the front unit commanding $ 2,200– $3,200/month. Ideally located near University of Southern California, the Natural History Museum of Los Angeles County, the California Science Center, and Metro access—offering effortless connectivity to Downtown LA and beyond. A rare blend of character, location, and income potential—this is Los Angeles living at its finest.
Location
1610 N 36th N
Los Angeles, Los Angeles, CA, 90018