Est. cap rate

3.0%

Assumed rent, all units

$4,960/mo

Units

2

Price per unit

$498,500

Est. annual NOI

$29,760

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

5

Bathrooms

2

Building size

2,105 sqft

Lot size

4,620 sqft

Year built

1909

Stories

2

Garage spaces

1

Cooling

None

Pool

None

View

None

Status

Active

Days on market

120

MLS #

249118795

About this property

DUPLEX-DUPLEX**Charming Income-Producing Property with Permitted ADU!** Excellent opportunity to own this spacious 5-bedroom, 2-bathroom home located in a prime Los Angeles location. The property also features a **permitted 1-bedroom, 1-bathroom ADU**, offering excellent potential for rental income, multigenerational living, or a private guest suite. Conveniently situated near schools, shopping, public transportation, and with easy access to major freeways, this property is also just minutes from **Crypto.com Arena**, LA Live, and Downtown Los Angeles. Combining comfort, flexibility, and investment potential, this home is ideal as a primary residence with additional income or as an investment property. Don't miss this unique opportunity to own a versatile property in a highly desirable in Los Angeles location!

Location

1312 Arapahoe

Los Angeles, Los Angeles, CA, 90006