← Back to listings
Duplex at 1920 Canal
$1,545,000
1920 Canal
Venice, Los Angeles, 90291
Duplex · 2 units
Active · 24 days on market

Deal numbers

Est. cap rate
2.7%
Assumed rent, all units
$6,980/mo
Units
2
Price per unit
$772,500
Est. annual NOI
$41,880
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
$79,572
Operating expenses
$39,786
Net operating income
$39,786
Annual debt service
$92,510
Annual cash flow
-$52,724
Cash on cash return
-13.7%
Down payment
$386,250

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
2,012 sqft
Lot size
2,991 sqft
Year built
1979
Stories
2
Garage spaces
1
Heating
Forced Air
Cooling
None
Pool
None
Status
Active
Days on market
24
MLS #
247241167

About this property

Calling all owner-users and investors - 1920 Canal Street in Venice, CA presents a compelling duplex opportunity in one of Los Angeles’ most sought-after coastal rental markets. The property features a downstairs 1-bedroom unit and an upstairs 2-bedroom unit, both currently occupied, with each residence offering in-unit laundry and private outdoor space. The building is non-RSO and includes an approved permit for a studio ADU, providing an opportunity to create additional rental income or flexible live/work space. Ideally suited for an owner-user or investor, 1920 Canal offers the opportunity to acquire a well-positioned duplex in a premier Westside location. With strong rental demand, limited housing supply, and Venice’s enduring appeal as a coastal destination, the property offers an attractive combination of current income and long-term value potential.

Location

1920 Canal

Venice, Los Angeles, CA, 90291

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

1920 Canal, Venice CA | Multifamily for Sale