Deal numbers
- Est. cap rate
- 2.0%
- Assumed rent, all units
- $6,260/mo
- Units
- 2
- Price per unit
- $945,000
- Est. annual NOI
- $37,560
- 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
- $71,364
- Operating expenses
- $35,682
- Net operating income
- $35,682
- Annual debt service
- $113,168
- Annual cash flow
- -$77,486
- Cash on cash return
- -16.4%
- Down payment
- $472,500
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
- 9
- Bathrooms
- 8
- Building size
- 4,113 sqft
- Lot size
- 5,826 sqft
- Year built
- 1922
- Stories
- 2
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 644
- MLS #
- 230513074
About this property
Duplicate houses are under building, will be finished and dlievered in around Sep, 2026. Backhouse: Addition to 1147sf, with 3 bedrooms 3 bathrooms, 483 sf new addition to existing house. Existing house would be remodeled. Front New House: 3058sf 2 floor, 418sf garage, 6 bedrooms and 5 bathrooms. Now it's under building FRONT BUILDING PLAN FOR NEW MAIN HOUSE: 3058 SF 2-STORY SINGLE FAMILY RESIDENCE WITH NEW SFD WITH 6 BEDROOMS, 5 BATHS AND 2-CAR GARAGE 418SF. BACK UNIT REMODEL AND CONVERTING TO ADU WITH ADDITION NEW AREA: CONVERSION OF 1055SF ACCESSORY DWELLING UNIT (ADU) WITH 3 BEDROOMS AND 3 BATHS.
Location
7533 Maie Avenue
Los Angeles, Los Angeles, CA, 90001