Deal numbers
- Est. cap rate
- 2.0%
- Assumed rent, all units
- $3,640/mo
- Units
- 2
- Price per unit
- $549,500
- 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.
- Effective gross income
- $41,496
- Operating expenses
- $20,748
- Net operating income
- $20,748
- Annual debt service
- $65,805
- Annual cash flow
- -$45,057
- Cash on cash return
- -16.4%
- Down payment
- $274,750
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
- 2,452 sqft
- Lot size
- 6,631 sqft
- Year built
- 1924
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 20
- MLS #
- 225082207
About this property
This property is a well-maintained multifamily residence (duplex) with a total area of 2,452 square feet and sits on a 6,631 square foot lot. It consists of two separate buildings with a total of 6 bedrooms and 4 bathrooms, located in a nice community near shopping centers. The main house features 4 bedrooms and 3 bathrooms, while the front house includes 2 bedrooms and 1 bathroom. Additionally, there is ample parking available inside the fenced property.
Location
731 Belden Avenue
Los Angeles, Los Angeles, CA, 90022