
Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $3,620/mo
- Units
- 2
- Price per unit
- $474,500
- Est. annual NOI
- $21,720
- 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
- $41,268
- Operating expenses
- $20,634
- Net operating income
- $20,634
- Annual debt service
- $56,823
- Annual cash flow
- -$36,189
- Cash on cash return
- -15.3%
- Down payment
- $237,250
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
- 1,592 sqft
- Lot size
- 4,467 sqft
- Year built
- 1935
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Mountain(s),Hills
- Status
- Active
- Days on market
- 421
- MLS #
- 226009487
About this property
Portfolio sale. Duplex + three vacant land lots. Calling all home buyers, investors and developers. We are pleased to offer this duplex for sale in the El Sereno. Live in one and rent the other. Two units; 1 bedroom + 1 bathroom and 2 bedrooms 1 bathroom. This duplex offers the perfect blend of comfort and convenience; situated just minutes away from Cal State LA and the 10 and 710 freeways. Ideal for families or investors, this duplex presents a unique opportunity in a rapidly growing area. In addition, there are 3 adjacent lots zoned R1 that are being sold as well with this duplex; Listing IDs: SB25091032, SB25091026, SB25091023. Don't miss your chance to grow your portfolio and own this fantastic property in El Sereno.
Location
1972 N Marianna Avenue
Los Angeles, Los Angeles, CA, 90032