Est. cap rate

2.5%

Assumed rent, all units

$5,000/mo

Units

2

Price per unit

$610,000

Est. annual NOI

$30,000

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.

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

1,479 sqft

Lot size

5,459 sqft

Year built

1941

Stories

1

Garage spaces

2

Style

Traditional,Cottage

Heating

Floor Furnace

Cooling

Wall/Window Unit(s)

Pool

None

View

None

Status

Active

Days on market

222

MLS #

238128291

About this property

This property consists of two separate homes providing flexible living and rental opportunities. Both units are currently vacant, ready for immediate occupancy. The front house offers one bedroom and one full bathroom, vaulted ceiling in the living room, beautiful hardwood floors throughout and outdoor space. The rear home features two bedrooms and one full bathroom, hardwood floors, two-car garage and rear yard. Both units feature in-unit laundry and all appliances. Historic Atwater Village is recognized as one of Los Angeles’s most desirable neighborhoods. The area boasts a high walkability score and offers convenient proximity to neighboring communities, including Los Feliz, Silverlake, and Elysian Valley. Residents and visitors alike appreciate Atwater Village for its diverse array of popular restaurants, vibrant nightlife, unique shopping experiences, and the highly attended Sunday Farmer’s Market.

Location

4064 Perlita

Los Angeles, Los Angeles, CA, 90039