Est. cap rate

2.3%

Assumed rent, all units

$4,320/mo

Units

2

Price per unit

$574,500

Est. annual NOI

$25,920

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

Duplex

Bedrooms

2

Building size

1,621 sqft

Lot size

5,288 sqft

Year built

1947

Stories

1

Garage spaces

0

Style

Traditional

Heating

Natural Gas,Ductless,Wall Furnace

Cooling

Wall/Window Unit(s),Ductless

Pool

None

View

Neighborhood

Status

Active

Days on market

6

MLS #

248457289

About this property

Own a piece of the South Bay with built-in rental income from day one. The single-story main residence welcomes you with a paver walkway and an ornate front door with stained glass transom, setting the tone from the moment you arrive. Inside, find 3 bedrooms, 1 bathroom, and a show-stopping den with exposed wood beam ceilings, track lighting, and a sliding glass door to the backyard, perfect as a home office, fourth bedroom, playroom, or flex space. Totaling 1,242 sq ft, the home features a fully remodeled kitchen with white shaker cabinets, quartz countertops, gas range, and dishwasher, plus an updated bathroom with quartz vanity and tub/shower combo. Luxury vinyl plank flooring runs throughout. Step outside to a shared backyard with artificial turf, low maintenance and ready to enjoy. The brand new 2026 detached ADU (5034A) offers 379 sq ft of designer-finished living space with 1 bedroom, 1 bathroom, and its own fully private backyard with artificial turf and patio seating area, completely separate from the main house. Thoughtfully appointed with sage green cabinetry, gold hardware, all-electric appliances with seperate electric meter, a spa-inspired glass-enclosed marble shower, and a mirrored closet with built-in shelving. Fully independent with its own mini-split HVAC, separate entrance, and separate electric meter, ideal for rental income, multi-generational living, or a private retreat. Combined living area of 1,621 sq ft on a 5,288 sq ft lot in the highly sought-after Wiseburn School District. Walking distance to Hollyglen Elementary and Wiseburn Middle School. Minutes to the 405 freeway and major South Bay employers including SpaceX, Boeing, Northrop Grumman, Raytheon, and the LA County campus, plus easy access to shopping, dining, and public transportation. Whether you’re an owner-occupant looking to offset your mortgage with rental income or an investor building long-term wealth in the South Bay, this property delivers exceptional upside.

Location

5034 W 130th

Hawthorne, Los Angeles, CA, 90250