← Back to listings
Duplex at 2740 Fairmount
$1,299,000
2740 Fairmount
Los Angeles, Los Angeles, 90033
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
1.7%
Assumed rent, all units
$3,640/mo
Units
2
Price per unit
$649,500
Est. annual NOI
$21,840
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
$41,496
Operating expenses
$20,748
Net operating income
$20,748
Annual debt service
$77,781
Annual cash flow
-$57,033
Cash on cash return
-17.6%
Down payment
$324,750

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
2
Building size
2,800 sqft
Lot size
5,839 sqft
Year built
1913
Stories
2
Garage spaces
2
Heating
Central
Cooling
Central Air,Wall/Window Unit(s)
Pool
None
View
None
Status
Active
Days on market
1
MLS #
239034094

About this property

Great opportunity in Los Angeles! This property features two units on one lot, including a newer built second unit located at the rear of the property, offering excellent flexibility for homeowners and investors alike. Live in one unit and rent out the other to help offset your mortgage, making this an ideal setup for owner-occupants looking to generate additional income. The layout provides separation between the front home and the back unit, creating added privacy and usability. Conveniently located with easy access to major freeways, making commuting to surrounding areas simple and efficient. Close to shopping, dining, and everyday amenities. A great opportunity for multi-generational living, rental income, or investment potential in a central Los Angeles location. ? Property Highlights: • Two units on one lot • Newer constructed rear unit • Ideal for owner-occupant with rental income potential • Convenient access to freeways and nearby amenities

Location

2740 Fairmount

Los Angeles, Los Angeles, CA, 90033

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

2740 Fairmount, Los Angeles CA | Multifamily for Sale