← Back to listings
Quadruplex at 304 N Market
$1,325,000
304 N Market
Inglewood, Los Angeles, 90302
Quadruplex · 4 units
Active · 35 days on market

Deal numbers

Est. cap rate
4.1%
Assumed rent, all units
$8,960/mo
Units
4
Price per unit
$331,250
Est. annual NOI
$53,760
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.

5.0%
50%
25%
7.00%
Effective gross income
$102,144
Operating expenses
$51,072
Net operating income
$51,072
Annual debt service
$79,337
Annual cash flow
-$28,265
Cash on cash return
-8.5%
Down payment
$331,250

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
Quadruplex
Bedrooms
4
Building size
3,908 sqft
Lot size
5,300 sqft
Year built
1960
Stories
2
Garage spaces
2
Pool
None
Status
Active
Days on market
35
MLS #
245964698

About this property

Outstanding North Inglewood Location: Well-positioned asset located in close proximity to SoFi Stadium, The Forum, and Intuit Dome, placing this asset in the heart of Inglewood's growing sports and entertainment corridor. Well-Maintained Fourplex on a Generous Lot: Built in 1960, this 3,908-SF building sits on a 5,300-SF lot in the heart of the historic Market Street corridor, steps from downtown Inglewood's ongoing revitalization. Outstanding Unit Mix: Excellent unit mix consisting of one 3-bedroom/2-bath unit, two 2-bedroom/1-bath units, and one 1-bedroom/1-bath unit, plus an on-site laundry room offering additional income potential. Recent Capital Improvements: Roof reported to be approximately 8 years old. Value-Add & ADU Opportunity: The property's detached garage and under-building garage present potential conversion opportunities for ADU units, subject to City of Inglewood zoning and lot coverage requirements (Buyer to Verify).

Location

304 N Market

Inglewood, Los Angeles, CA, 90302

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

304 N Market, Inglewood CA | Multifamily for Sale