
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $5,040/mo
- Units
- 2
- Price per unit
- $479,500
- Est. annual NOI
- $30,240
- 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
- $57,456
- Operating expenses
- $28,728
- Net operating income
- $28,728
- Annual debt service
- $57,422
- Annual cash flow
- -$28,694
- Cash on cash return
- -12.0%
- Down payment
- $239,750
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
- 4
- Building size
- 1,880 sqft
- Lot size
- 6,017 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 0
- Heating
- Forced Air,Ductless
- Cooling
- Ductless
- Pool
- None
- Status
- Active
- Days on market
- 36
- MLS #
- 247092159
About this property
3944 W. 111th Street presents a rare opportunity to acquire a multi-unit property in one of Inglewood's fastest-growing neighborhoods. Featuring a 2-bedroom, 1-bath unit, a 1-bedroom, 1-bath unit, a junior ADU, and a studio bonus unit that is approximately 60% complete, this property offers exceptional flexibility for investors, owner-occupants, or multigenerational living. Recent improvements include new windows, energy-efficient mini-split heating and cooling systems, a new roof on the rear structure, a replaced main sewer line with new concrete work, an updated electrical panel, an EV charger, security cameras, exterior yard lighting, and an electric security gate. The spacious outdoor area provides plenty of room for entertaining, relaxing, and accommodating approximately seven to eight vehicles. Ideally located just minutes from SoFi Stadium, Intuit Dome, Hollywood Park, LAX, and major freeways, this property is perfectly positioned to benefit from Inglewood's continued growth, strong rental demand, and long-term appreciation potential. A truly unique opportunity that must be seen to be fully appreciated.
Location
3944 W 111th
Inglewood, Los Angeles, CA, 90303