
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $4,280/mo
- Units
- 2
- Price per unit
- $399,950
- Est. annual NOI
- $25,680
- 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
- $48,792
- Operating expenses
- $24,396
- Net operating income
- $24,396
- Annual debt service
- $47,896
- Annual cash flow
- -$23,500
- Cash on cash return
- -11.8%
- Down payment
- $199,975
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
- 1,704 sqft
- Lot size
- 4,222 sqft
- Year built
- 1960
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 257
- MLS #
- 238322022
About this property
EXCELLENT OPPORTUNITY TO PURCHASE A DUPLEX WITH EXISTING TENANTS IN PLACE, IDEAL FOR INVESTORS SEEKING AN OCCUPIED DUPLEX WITH ESTABLISHED TENANCY AND ONGOING RENTAL INCOME. WELL MAINTAINED PROPERTY LIKE WITH NO MAJOR REPAIR EXPENSES AND IMMEDIATE INCOME POTENCIAL, IN A HIGH RENTAL DEMAND. THIS INVESTMENT PROMISES EXCEPTIONAL PERFORMANCE FOR YEARS TO COME. Each Unit offers 2 bedrooms, 1 bathroom, with Laundry inside with their own garage. Also has a NEW ROOF, NEW ELECTRICAL PANEL. Located minutes from shopping, dining, freeways, LAX, SoFi Stadium, Kia Form, Intuit, and all the entertainment to enjoy those beautiful places. must to see it DO NOT WAIT UNTIL OTHER GET IT. MAKE IN OFFER TODAY.
Location
319 E 98th Street
Inglewood, Los Angeles, CA, 90301