← Back to listings
$4,500,000
405 Hawthorne
Glendale, Los Angeles, 91204
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 0.7%
- Assumed rent, all units
- $5,040/mo
- Units
- 2
- Price per unit
- $2,250,000
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $57,456
- Operating expenses
- $28,728
- Net operating income
- $28,728
- Annual debt service
- $269,448
- Annual cash flow
- -$240,720
- Cash on cash return
- -21.4%
- Down payment
- $1,125,000
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
- 2
- Bathrooms
- 2
- Building size
- 1,323 sqft
- Lot size
- 12,500 sqft
- Year built
- 1940
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 239014014
Location
405 Hawthorne
Glendale, Los Angeles, CA, 91204