← Back to listings
$720,000
911 E 77th
Los Angeles, Los Angeles, 90001
Duplex · 2 units
Active · 154 days on market
Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $360,000
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $40,584
- Operating expenses
- $20,292
- Net operating income
- $20,292
- Annual debt service
- $43,112
- Annual cash flow
- -$22,820
- Cash on cash return
- -12.7%
- Down payment
- $180,000
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
- Building size
- 1,903 sqft
- Lot size
- 5,098 sqft
- Year built
- 1957
- Stories
- 2
- Garage spaces
- 1
- Pool
- None
- Status
- Active
- Days on market
- 154
- MLS #
- 239035014
About this property
DRIVE BY ONLY
Location
911 E 77th
Los Angeles, Los Angeles, CA, 90001