Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $5,700/mo
- Units
- 2
- Price per unit
- $462,500
- 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.
- Effective gross income
- $64,980
- Operating expenses
- $32,490
- Net operating income
- $32,490
- Annual debt service
- $55,386
- Annual cash flow
- -$22,896
- Cash on cash return
- -9.9%
- Down payment
- $231,250
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
- 6
- Bathrooms
- 3
- Building size
- 2,156 sqft
- Lot size
- 5,218 sqft
- Year built
- 1913
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 326
- MLS #
- 233495100
About this property
Quick Property Overview HUGE INCOME POTENTIAL Main House:** 5 beds, 3 baths Front House (Two Units):** Unit A: 5 beds, 2 baths will be delivered vacant Unit B: 1 bed, 1 bath will be delivered vacant Back ADU:** 1 bed, 1 bath (fully remodeled, permitted) will be delivered vacant Location:** 1266 E. 50th St + Back at 1266 1/2 E. 50th St. Energy:** Solar panel array reduces electricity costs solar panels will be paid off by seller at closing
Location
1266 E E 50th street
Los Angeles, Los Angeles, CA, 90011