← Back to listings
Duplex at - 246 W 66th Street
$579,000
- 246 W 66th Street
Los Angeles, Los Angeles, 90003
Duplex · 2 units
Active · 683 days on market

Deal numbers

Est. cap rate
3.6%
Assumed rent, all units
$3,440/mo
Units
2
Price per unit
$289,500
Est. annual NOI
$20,640
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.

5.0%
50%
25%
7.00%
Effective gross income
$39,216
Operating expenses
$19,608
Net operating income
$19,608
Annual debt service
$34,669
Annual cash flow
-$15,061
Cash on cash return
-10.4%
Down payment
$144,750

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
1,860 sqft
Lot size
5,130 sqft
Year built
1924
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
683
MLS #
237081477

About this property

Welcome to this great investment opportunity or rent one and live in the other. 244 and 246 W 66th St. is great income producing duplex. Add this gem to your real estate portfolio and see all the possibilities for even bigger returns on your investment. Centered in the heart of the city of Los Angeles, it's close to all the amenities LA has to offer. Just minutes away from the prestigious USC, as well as LA's favorite soccer team LAFC's BMO Stadium, LA coliseum and of curse LA Live with all its restaurants and entertainment including the home of The Lakers, Crypto.com Arena. Also minutes away from SoFi Stadium, YouTube theater, Intuit dome and much, much more. Live in one and rent the other or add both units to your portfolio. Large front unit is 5 beds and 2 baths, Rear unit is 1 bed one bath. Very large lot with alley access in rear and side, perfect for building new units, Solar panels and 2 drive ways, one for each unit. Sold as is. Do not disturb tenants. Do not walk the property without appointment. Outline on photos are estimated for visual purposes only.

Location

- 246 W 66th Street

Los Angeles, Los Angeles, CA, 90003

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

- 246 W 66th St, Los Angeles CA | Multifamily for Sale