
Deal numbers
- Est. cap rate
- 4.6%
- Assumed rent, all units
- $5,700/mo
- Units
- 2
- Price per unit
- $375,000
- Est. annual NOI
- $34,200
- 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.
- Effective gross income
- $64,980
- Operating expenses
- $32,490
- Net operating income
- $32,490
- Annual debt service
- $44,908
- Annual cash flow
- -$12,418
- Cash on cash return
- -6.6%
- Down payment
- $187,500
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
- 6
- Bathrooms
- 3
- Building size
- 2,687 sqft
- Lot size
- 5,648 sqft
- Year built
- 1907
- Stories
- 2
- Garage spaces
- 4
- Style
- Traditional
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- City Lights,Neighborhood
- Status
- Active
- Days on market
- 0
- MLS #
- 245136333
About this property
Exceptional Duplex Opportunity in the Heart of Los Angeles! Whether you’re an owner-occupant or a multi-family, this versatile 6-bedroom, 3-bathroom duplex offers outstanding potential. Live in one unit while generating rental income from the other, or add a strong income-producing property to your investment portfolio.Ideally situated just minutes from Downtown Los Angeles, this property provides convenient access to major freeways, shopping, dining, schools, public transportation, and many of the city’s top employment and entertainment destinations. With strong demand for housing in this central location, this duplex presents an excellent opportunity for long-term ownership and investment.Don’t miss your chance to own a valuable piece of Los Angeles real estate with both lifestyle and income potential. Schedule your private showing today!
Location
1223 E 46th
Los Angeles, Los Angeles, CA, 90011