← Back to listings
Duplex at 3855 W 107th
$1,250,000
3855 W 107th
Inglewood, Los Angeles, 90303
Duplex · 2 units
Active · 42 days on market

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.

5.0%
50%
25%
7.00%
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

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

3855 W 107th, Inglewood CA | Multifamily for Sale