← Back to listings
Quadruplex at 1306 W Martin Luther King Jr
$995,000
1306 W Martin Luther King Jr
Los Angeles, Los Angeles, 90037
Quadruplex · 4 units
Active · 32 days on market

Deal numbers

Est. cap rate
4.3%
Assumed rent, all units
$7,200/mo
Units
4
Price per unit
$248,750
Est. annual NOI
$43,200
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
$82,080
Operating expenses
$41,040
Net operating income
$41,040
Annual debt service
$59,578
Annual cash flow
-$18,538
Cash on cash return
-7.5%
Down payment
$248,750

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
Quadruplex
Bedrooms
4
Building size
3,844 sqft
Lot size
6,338 sqft
Year built
1916
Stories
2
Garage spaces
0
Pool
None
Status
Active
Days on market
32
MLS #
246667402

About this property

Excellent opportunity in a highly desirable location just a short walk from USC and minutes from Exposition Park, the California Science Center, the new Lucas Museum of Narrative Art, BMO Stadium, and the Los Angeles Memorial Coliseum. Each unit features 1 bedroom, 1 bathroom, plus a bonus room, offering flexible living space for the next owner. Situated on a spacious lot and zoned LAR3, the property offers ample outdoor space and potential to explore additional development, including ADUs. A unique opportunity for an owner-user, investor, or buyer looking to own a multifamily property near USC and some of Los Angeles' most prominent cultural, educational, and entertainment destinations. Buyer to independently verify zoning, ADU potential, permitted uses, and all development possibilities with the appropriate agencies.

Location

1306 W Martin Luther King Jr

Los Angeles, Los Angeles, CA, 90037

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

1306 W Martin Luther King Jr, Los Angeles CA | Multifamily for Sale