← Back to listings
Duplex at 4132 W 105th
$999,000
4132 W 105th
Inglewood, Los Angeles, 90304
Duplex · 2 units
Active · 80 days on market

Deal numbers

Est. cap rate
2.1%
Assumed rent, all units
$3,540/mo
Units
2
Price per unit
$499,500
Est. annual NOI
$21,240
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
$40,356
Operating expenses
$20,178
Net operating income
$20,178
Annual debt service
$59,817
Annual cash flow
-$39,639
Cash on cash return
-15.9%
Down payment
$249,750

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
2,402 sqft
Lot size
4,670 sqft
Year built
1962
Stories
2
Garage spaces
2
Heating
Central
Pool
None
Status
Active
Days on market
80
MLS #
246031971

About this property

Excellent investment opportunity in the Lennox area of Inglewood. This tenant-occupied duplex features two separate units with attractive income potential. The front unit offers 2 bedrooms and 1 bathroom, while the spacious rear unit includes 5 bedrooms and 2 bathrooms. Ideally located near schools, shopping, dining, public transportation, LAX, SoFi Stadium, Kia Forum, Intuit Dome, and major freeways. A valuable opportunity for an investor seeking an income-producing property with established occupancy. The property is being sold in its present condition with tenants in place. Buyer and buyer’s agent are advised to independently verify permits, square footage, zoning, unit configuration, bedroom and bathroom count, rental income, tenancy details, and all other property information.

Location

4132 W 105th

Inglewood, Los Angeles, CA, 90304

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

4132 W 105th, Inglewood CA | Multifamily for Sale