← Back to listings
Duplex at 408 W 107th Street
$625,000
408 W 107th Street
Los Angeles, Los Angeles, 90003
Duplex · 2 units
Active · 49 days on market

Deal numbers

Est. cap rate
3.3%
Assumed rent, all units
$3,440/mo
Units
2
Price per unit
$312,500
Est. annual NOI
$20,640
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
$39,216
Operating expenses
$19,608
Net operating income
$19,608
Annual debt service
$37,423
Annual cash flow
-$17,815
Cash on cash return
-11.4%
Down payment
$156,250

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
1,741 sqft
Lot size
6,643 sqft
Year built
1935
Stories
1
Garage spaces
0
Heating
Wall Furnace
Cooling
Wall/Window Unit(s)
Pool
None
View
Neighborhood
Status
Active
Days on market
49
MLS #
246352457

About this property

Discover a spacious duplex on a generous R2-zoned lot, featuring two separate units, each with its own private entrance, laundry facilities, yard, and ample parking for residents and guests. The front unit offers 2 spacious bedrooms and 1 bathroom, plus a hutch currently being used as a 3rd bedroom, providing added flexibility for living arrangements. The vacant rear unit is a charming 1-bedroom, 1-bathroom with its own gated backyard—ideal for an investor looking to generate rental income or an owner-user seeking additional flexibility. Conveniently located near schools, shopping, restaurants, parks, major freeways, and public transportation, the property also benefits from its proximity to SoFi Stadium and the Chargers’ stadium, putting it near major entertainment, development, and continued investment in the area. With R2 zoning, two independent units, private outdoor space, parking, and a vacant rear unit, this property offers a compelling combination of income potential, flexibility, and long-term upside. Whether you're adding to your portfolio or looking to live in one unit and rent out the other, this one is worth a look. Schedule your private showing today and see the potential for yourself before it’s gone!

Location

408 W 107th Street

Los Angeles, Los Angeles, CA, 90003

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

408 W 107th St, Los Angeles CA | Multifamily for Sale