Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $3,640/mo
- Units
- 2
- Price per unit
- $349,500
- 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.
- Effective gross income
- $41,496
- Operating expenses
- $20,748
- Net operating income
- $20,748
- Annual debt service
- $41,854
- Annual cash flow
- -$21,106
- Cash on cash return
- -12.1%
- Down payment
- $174,750
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
- 1,440 sqft
- Lot size
- 5,627 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 218
- MLS #
- 239567667
About this property
Great duplex in county area of East LA. 2 homes on a lot...2 separate homes each. Front unit is 3 bedrooms, 2 bathroom. Back unit is 3 bedrooms, 1 bathroom. Each have their own parking spots, laundry and utility meters. Centrally located near shopping centers and easy access to 710/5/60/ freeways.
Location
1020 S Mcbride
East Los Angeles, Los Angeles, CA, 90022