← Back to listings
Duplex at 1223 E 46th
$750,000
1223 E 46th
Los Angeles, Los Angeles, 90011
Duplex · 2 units
Active · 0 days on market

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.

5.0%
50%
25%
7.00%
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

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

1223 E 46th, Los Angeles, Los Angeles, Investor, The Duarte Group | TDG Sells Investor