← Back to listings
Duplex at 943 S Ford Boulevard
$865,000
943 S Ford Boulevard
Los Angeles, Los Angeles, 90022
Duplex · 2 units
Active · 0 days on market

Deal numbers

Est. cap rate
2.5%
Assumed rent, all units
$3,640/mo
Units
2
Price per unit
$432,500
Est. annual NOI
$21,840
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
$41,496
Operating expenses
$20,748
Net operating income
$20,748
Annual debt service
$51,794
Annual cash flow
-$31,046
Cash on cash return
-14.4%
Down payment
$216,250

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
1,280 sqft
Lot size
5,303 sqft
Year built
1935
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
0
MLS #
244828399

About this property

Exceptional opportunity to own two homes on one lot in the heart of East Los Angeles! This versatile property features a charming front residence offering 2 bedrooms and 1 bathroom, complemented by a separate 1-bedroom, 1-bathroom rear residence, creating a unique opportunity for a variety of living arrangements. Whether you're seeking space for extended family, looking to occupy one home while maximizing the potential of the second, or adding a valuable asset to your real estate portfolio, this property offers remarkable flexibility. The spacious lot provides room to enjoy outdoor living, while the layout offers privacy between the two residences. Ideally situated near schools, parks, shopping centers, restaurants, public transportation, and convenient access to major freeways, this property combines comfort, convenience, and long-term potential. Don't miss this rare opportunity to own a versatile property in a well-established neighborhood with endless possibilities for today's homeowner or savvy investor.

Location

943 S Ford Boulevard

Los Angeles, Los Angeles, CA, 90022

Ask Alex about this property

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

Alex Duarte, DRE# 01970077, First Team Real Estate

943 S Ford Boulevard, Los Angeles, Los Angeles, Investor, The Duarte Group | TDG Sells Investor