
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.
- 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