Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $6,280/mo
- Units
- 2
- Price per unit
- $799,500
- Est. annual NOI
- $37,680
- 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
- $71,592
- Operating expenses
- $35,796
- Net operating income
- $35,796
- Annual debt service
- $95,744
- Annual cash flow
- -$59,948
- Cash on cash return
- -15.0%
- Down payment
- $399,750
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
- 4
- Bathrooms
- 2
- Building size
- 1,990 sqft
- Lot size
- 6,250 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 0
- Heating
- Central
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 69
- MLS #
- 238784993
About this property
This exceptional single-level duplex is located in the heart of Glendale. The corner duplex is across the street from the mall. Lot size is 6,250 This is a historic home. Perfectly positioned near parks, top-rated schools, premier shopping and dining, The Americana at Brand, Glendale Galleria, and just minutes from Griffith Park, Downtown Los Angeles, Walt Disney Studios, Downtown Burbank, Universal Studios, the Los Angeles Equestrian Center, and the iconic Rose Parade route. This location is truly unbeatable.
Location
401 Hawthorne St
Glendale, Los Angeles, CA, 91204