← Back to listings
Duplex at 950 E 113th
$730,000
950 E 113th
Los Angeles, Los Angeles, 90059
Duplex · 2 units
Active · 0 days on market

Deal numbers

Est. cap rate
2.9%
Assumed rent, all units
$3,560/mo
Units
2
Price per unit
$365,000
Est. annual NOI
$21,360
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
$40,584
Operating expenses
$20,292
Net operating income
$20,292
Annual debt service
$43,710
Annual cash flow
-$23,418
Cash on cash return
-12.8%
Down payment
$182,500

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
1,548 sqft
Lot size
7,442 sqft
Year built
1946
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
0
MLS #
248837028

About this property

Excellent Investment Opportunity in Los Angeles! Welcome to 950 E. 113th Street, a fantastic opportunity to own a duplex in the established Green Meadows neighborhood of Los Angeles. Situated on a generous approximately 7,440 square-foot lot, this multifamily property offers two units with a combined four bedrooms, two bathrooms, and approximately 1,548 square feet of living space. Whether you're an investor looking to expand your real estate portfolio or a buyer interested in the benefits of multifamily ownership, this property offers exciting possibilities. The spacious lot provides outdoor space and potential opportunities for future improvements, subject to city approval. Conveniently located with access to major transportation corridors, shopping, schools, and everyday amenities, this property presents an opportunity to invest in the Los Angeles real estate market. Don't miss your chance to explore the possibilities this duplex has to offer. Schedule your private showing today!

Location

950 E 113th

Los Angeles, Los Angeles, CA, 90059

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

950 E 113th, Los Angeles CA | Multifamily for Sale