Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $345,000
- Est. annual NOI
- $21,360
- 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
- $40,584
- Operating expenses
- $20,292
- Net operating income
- $20,292
- Annual debt service
- $41,315
- Annual cash flow
- -$21,023
- Cash on cash return
- -12.2%
- Down payment
- $172,500
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
- 1,500 sqft
- Lot size
- 6,262 sqft
- Year built
- 1949
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 180
- MLS #
- 238336368
About this property
Very nice units to invest with a big lot you can build more units with Zoning LA R2. Located near to the new shopping center of Alameda, boarder line with Lynwood near to school and all amenities. Rent one and live in one or rent both, these are a good investment. Any question call me.
Location
1832 E 108th
Los Angeles, Los Angeles, CA, 90059