
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $4,040/mo
- Units
- 2
- Price per unit
- $625,000
- Est. annual NOI
- $24,240
- 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
- $46,056
- Operating expenses
- $23,028
- Net operating income
- $23,028
- Annual debt service
- $74,847
- Annual cash flow
- -$51,819
- Cash on cash return
- -16.6%
- Down payment
- $312,500
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
- 3,177 sqft
- Lot size
- 8,962 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 3
- Style
- Traditional
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 42
- MLS #
- 246745755
About this property
Welcome to 3855–3859 W. 107th St., an exceptional duplex opportunity in the heart of Inglewood. Offering approximately 3,177 sq. ft. of living space on a generous 8,962 sq. ft. lot, this well-maintained property combines space, versatility, and income potential with a prime location near some of Inglewood’s most recognized destinations. The front residence features 3 bedrooms and 2 bathrooms, including a spacious primary suite with a private full bath. An attached 2-car garage provides additional convenience and includes washer and dryer hookups. The detached rear residence offers 1 bedroom and 1 bathroom, along with its own attached 1-car garage and washer and dryer hookups, providing added privacy and functionality between the two residences. A long driveway provides additional parking and access, while the expansive outdoor space creates an inviting setting for entertaining, gardening, and outdoor enjoyment. Ideally positioned near SoFi Stadium, Intuit Dome, Kia Forum, Hollywood Park, YouTube Theater, LAX, shopping, dining, and major transportation routes, this property places many of Inglewood’s premier entertainment and lifestyle destinations within convenient reach. Whether you envision occupying one residence while generating income from the other or maximizing the property’s full rental potential, this duplex offers exceptional versatility for both owner-occupants and investors. A true pride-of-ownership property offering space, opportunity, and a sought-after Inglewood location.
Location
3855 W 107th
Inglewood, Los Angeles, CA, 90303