
Deal numbers
- Est. cap rate
- 4.3%
- Assumed rent, all units
- $3,960/mo
- Units
- 2
- Price per unit
- $275,000
- Est. annual NOI
- $23,760
- 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
- $45,144
- Operating expenses
- $22,572
- Net operating income
- $22,572
- Annual debt service
- $32,932
- Annual cash flow
- -$10,360
- Cash on cash return
- -7.5%
- Down payment
- $137,500
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
- 1,520 sqft
- Lot size
- 2,291 sqft
- Year built
- 1915
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 80
- MLS #
- 245455402
About this property
This is your tine! Seller Super Motivated! Great Investment opportunity to own a beautifully upgraded Los Angeles duplex in a prime location, offering versatility, modern comfort, and exceptional potential. SHORT SALE. Welcome to 1311 Exposition Boulevard, where thoughtful upgrades meet an incredibly convenient Los Angeles location. This versatile duplex features two separate 2-bedroom, 1-bathroom units, offering an attractive opportunity for an investor, owner-user, or buyer seeking a multi-unit property in a highly connected area. Both units have been thoughtfully updated with modern finishes and functional layouts designed for comfortable everyday living. Highlights include dual-pane windows, ceiling fans, abundant natural light, updated flooring, modern lighting, refreshed interiors, and upgraded bathrooms featuring contemporary vanities and mirrors. A newer roof adds further value and appeal. The kitchens are designed with both style and functionality in mind, featuring quartz countertops, crisp white cabinetry, gas ranges, and practical layouts. Each unit also offers in-unit laundry and wall/window air-conditioning for added convenience and comfort. Location is a standout feature. Situated near USC, Exposition Park, BMO Stadium, the Los Angeles Memorial Coliseum, Downtown Los Angeles, Metro transportation, shopping, dining, and entertainment, this property offers convenient access to many of the destinations that make Los Angeles such a dynamic place to live and invest. Whether you're looking to expand your real estate portfolio or acquire a versatile Los Angeles property, 1311 Exposition Boulevard offers a compelling combination of location, upgrades, functionality, and opportunity.
Location
1311 Exposition
Los Angeles, Los Angeles, CA, 90018