← Back to listings
Duplex at 3667 W 110th
$1,245,000
3667 W 110th
Inglewood, Los Angeles, 90303
Duplex · 2 units
Active · 52 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

3667 W 110th, Inglewood CA | Multifamily for Sale