← Back to listings
Duplex at 637 Hill Street
$949,900
637 Hill Street
Inglewood, Los Angeles, 90302
Duplex · 2 units
Active · 4 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$4,480/mo
Units
2
Price per unit
$474,950
Est. annual NOI
$26,880
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
$51,072
Operating expenses
$25,536
Net operating income
$25,536
Annual debt service
$56,877
Annual cash flow
-$31,341
Cash on cash return
-13.2%
Down payment
$237,475

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
2,700 sqft
Lot size
8,967 sqft
Year built
1952
Stories
1
Garage spaces
2
Pool
None
Status
Active
Days on market
4
MLS #
245994740

About this property

Great Opportunity for Owner-Users or Two Large Families! Location, location, location! A rare opportunity with excellent potential—don’t miss it! Bring your tender loving care and make this spacious property your own. Situated on a large lot in a convenient location close to major freeways, this property offers plenty of space and flexibility for extended family living or an owner-user looking for additional rental potential. • Front Unit: 2 bedrooms, 1 bathroom • Back Unit: 4 bedrooms, 2 bathrooms • each unit has 1-car garage • Separate gas and electric meters • Laundry hookups in each unit • Large lot with plenty of potential

Location

637 Hill Street

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

637 Hill St, Inglewood CA | Multifamily for Sale