
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $4,900/mo
- Units
- 2
- Price per unit
- $375,000
- Est. annual NOI
- $29,400
- 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
- $55,860
- Operating expenses
- $27,930
- Net operating income
- $27,930
- Annual debt service
- $44,908
- Annual cash flow
- -$16,978
- Cash on cash return
- -9.1%
- 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
- 2
- Building size
- 1,538 sqft
- Lot size
- 4,346 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 353
- MLS #
- 232719201
About this property
Prime investment opportunity! This duplex, located adjacent to Koreatown in a highly desirable R3 lot, offers incredible potential for both immediate rental income and future development. This property provides the perfect opportunity to expand, add additional units, or redevelop into a multi-unit property. The existing duplex features two well-maintained units and provides a blend of privacy and practicality. This prime location allows residents to enjoy easy access to trendy restaurants, shopping, public transit, and major freeways, making it highly attractive for future development. Whether you're looking to generate income now or take advantage of the zoning for future expansion, this property is a rare find in a high-demand area. Don't miss out on this value-packed investment opportunity—schedule a viewing today!
Location
422 Normandie Place
Los Angeles, Los Angeles, CA, 90004