Est. cap rate

2.7%

Assumed rent, all units

$12,160/mo

Units

4

Price per unit

$673,750

Est. annual NOI

$72,960

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.

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

Quadruplex

Bedrooms

4

Building size

2,965 sqft

Lot size

7,867 sqft

Year built

1952

Stories

2

Garage spaces

1

Style

Cottage

Heating

Combination

Cooling

Dual

Pool

None

View

None

Status

Active

Days on market

1

MLS #

247691453

About this property

Welcome to this exceptional, fully renovated smart-home property in Culver City, where modern luxury, thoughtful design, and outstanding income potential come together. This turnkey property features a beautifully remodeled main residence and three newly constructed ADUs, making it the perfect opportunity for owner-occupants, multigenerational living, or investors seeking exceptional rental income. The main home showcases a stunning designer kitchen with custom cabinetry, premium countertops, stainless steel appliances, and elegant contemporary finishes. Every bathroom has been beautifully renovated with high-end tile, designer vanities, custom showers, and luxury fixtures, while new premium flooring, designer lighting, upgraded doors, trim, and hardware complete the sophisticated interior. Each of the three ADUs offers stylish kitchens and baths, quality cabinetry, stainless steel appliances, and integrated smart-home technology for modern comfort, convenience, and efficiency. Outside, professionally designed landscaping creates exceptional curb appeal and inviting outdoor spaces, while four dedicated parking spaces plus a garage provide rare convenience. Ideally located just minutes from award-winning schools, premier shopping, renowned restaurants, parks, entertainment, major employment centers, and the best of the Westside, this extraordinary property offers the perfect blend of luxury living, versatility, and long-term investment value in one of Southern California's most desirable communities

Location

11967 Bray

Los Angeles, Los Angeles, CA, 90230