Deal numbers
- Est. cap rate
- 4.6%
- Assumed rent, all units
- $5,040/mo
- Units
- 2
- Price per unit
- $330,000
- Est. annual NOI
- $30,240
- 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
- $57,456
- Operating expenses
- $28,728
- Net operating income
- $28,728
- Annual debt service
- $39,519
- Annual cash flow
- -$10,791
- Cash on cash return
- -6.5%
- Down payment
- $165,000
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
- 5
- Bathrooms
- 2
- Building size
- 2,283 sqft
- Lot size
- 115,347 sqft
- Year built
- 1964
- Stories
- 1
- Garage spaces
- 0
- Heating
- Fireplace(s)
- Cooling
- None
- Pool
- None
- View
- Mountain(s)
- Status
- Active
- Days on market
- 52
- MLS #
- 238996098
About this property
Rare opportunity to own a duplex situated on 2.65 acres in the heart of Littlerock, CA, with plenty of space and possibilities. The property features a front/main unit offering 2 bedrooms and 1 bathroom and a rear unit with 3 bedrooms and 1 bathroom. Great potential for multi-generational living, income-producing use, or those seeking extra land and flexibility. Property is being sold as-is. Seller carry back financing available. Buyer to independently verify all information including zoning, usage, permits, square footage, and condition.
Location
36633 117th Street E
Littlerock, Los Angeles, CA, 93543