Est. cap rate

2.4%

Assumed rent, all units

$3,440/mo

Units

2

Price per unit

$425,000

Est. annual NOI

$20,640

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

3,479 sqft

Lot size

4,935 sqft

Year built

1925

Stories

2

Garage spaces

2

Cooling

Central Air

Pool

None

View

City Lights

Status

Active

Days on market

4

MLS #

248664457

About this property

DELIVERED VACANT Exceptional investment opportunity in Los Angeles, ideally located just 8 minutes from USC, 12 minutes from the Los Angeles Memorial Coliseum, and only 14 minutes from the heart of Downtown Los Angeles. This centrally located duplex offers convenient access to public transportation, shopping, dining, schools, and major freeways. Its close proximity to USC makes it especially attractive to students and investors alike, with consistently strong rental demand. This unique duplex features two detached homes, providing added privacy for each residence. Both units have separate gas and electrical meters, with one shared water meter. The rear home, originally built in 1925, offers 3 bedrooms and 2 newly remodeled bathrooms. Interior upgrades include laminate flooring, a spacious kitchen with granite countertops, and updated cabinetry. The front home, newly constructed in 2016, is a two-story residence featuring 3 bedrooms and 2 bathrooms. The home showcases laminate flooring throughout, beautifully tiled bathrooms, and a modern kitchen complete with granite countertops, updated cabinetry, a dishwasher, and a functional breakfast bar. Whether you're looking to expand your investment portfolio or occupy one unit while generating rental income from the other, this property offers an outstanding opportunity in one of Los Angeles' most sought-after rental markets.

Location

112 95th St

Los Angeles, Los Angeles, CA, 90003