← Back to listings
$875,000
3700 W 105th
Inglewood, Los Angeles, 90303
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $4,040/mo
- Units
- 2
- Price per unit
- $437,500
- 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
- $52,393
- Annual cash flow
- -$29,365
- Cash on cash return
- -13.4%
- Down payment
- $218,750
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
- 2
- Building size
- 2,044 sqft
- Lot size
- 6,497 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248155027
About this property
Spacious Duplex with plenty of parking in the back, consisting of 3 bedrooms and 1 bath each unit and a detached 2 car garage, close to schools, shopping and Freeway. Move in ready.
Location
3700 W 105th
Inglewood, Los Angeles, CA, 90303