
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $4,040/mo
- Units
- 2
- Price per unit
- $622,500
- Est. annual NOI
- $24,240
- 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
- $46,056
- Operating expenses
- $23,028
- Net operating income
- $23,028
- Annual debt service
- $74,547
- Annual cash flow
- -$51,519
- Cash on cash return
- -16.6%
- Down payment
- $311,250
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
- 1,765 sqft
- Lot size
- 6,024 sqft
- Year built
- 1928
- Stories
- 1
- Garage spaces
- 2
- Heating
- Natural Gas
- Cooling
- None
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 52
- MLS #
- 245708566
About this property
Beautifully renovated duplex in a highly desirable family friendly neighborhood of Inglewood in the heart of Inglewood’s rapidly growing entertainment district, just minutes from SoFi Stadium, Kia Forum, and the expanding Hollywood park campus with the Intuit Dome. The front unit, filled with natural light, is a Spanish mission charmer with 2 bedrooms and 1.5 bathrooms and is positioned behind a lush hedge giving privacy to the patio and manicured front yard. The back unit is a spacious modern style home with 3 bedrooms and 2 bathrooms and will be vacant after November 1st., ideal for immediate move-in by an owner-occupant. As you enter the back unit, you are greeted with an open living space that leads you to a backyard oasis separated by French patio doors for a true indoor-outdoor living space. The private backyard garden with gazebo is perfect for outdoor dining and relaxing. The property also features a detached two-car garage and a long, gated driveway with parking in front of and behind the gate – a rare convenience in this highly desirable location. With global events drawing millions of visitors, buyers may want to explore Airbnb income opportunities (buyer to verify with the City of Inglewood regarding its short-term rental regulations)
Location
3667 W 110th
Inglewood, Los Angeles, CA, 90303