Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $3,880/mo
- Units
- 2
- Price per unit
- $444,900
- Est. annual NOI
- $23,280
- 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
- $44,232
- Operating expenses
- $22,116
- Net operating income
- $22,116
- Annual debt service
- $53,279
- Annual cash flow
- -$31,163
- Cash on cash return
- -14.0%
- Down payment
- $222,450
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
- 1,728 sqft
- Lot size
- 6,333 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 180
- MLS #
- 237273657
About this property
Price Reduction!!!! Great investment opportunity in the City of Los Angeles! This well-located 2-unit property features two separate units, each offering 2 bedrooms and 1 bathroom. Situated on a large lot, Alley access with electric gate, the property provides potential for future expansion or additional value (buyer to verify). Conveniently located near the LA Memorial Coliseum, Downtown Los Angeles, SoFi Stadium, and LAX, with easy access to major freeways, shopping, dining, and public transportation. Ideal for owner-users or investors seeking strong rental potential in a high-demand area.
Location
5710 Ruthelen
Los Angeles, Los Angeles, CA, 90062