Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $350,000
- 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.
- Effective gross income
- $40,584
- Operating expenses
- $20,292
- Net operating income
- $20,292
- Annual debt service
- $41,914
- Annual cash flow
- -$21,622
- Cash on cash return
- -12.4%
- Down payment
- $175,000
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
- 3
- Bathrooms
- 2
- Building size
- 1,298 sqft
- Lot size
- 5,353 sqft
- Year built
- 1925
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 239764932
About this property
Great opportunity in Los Angeles. This duplex property features a main home with 3 bedrooms and 2 bathrooms on a 5,353 sq ft lot, offering plenty of potential for renovation or investment. The garage has been converted into a studio, providing additional living space. Ideal for investors or buyers looking to add value.
Location
8239 Bell Avenue
Los Angeles, Los Angeles, CA, 90001