
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.
- 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