Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $399,500
- 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
- $47,842
- Annual cash flow
- -$27,550
- Cash on cash return
- -13.8%
- Down payment
- $199,750
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
- 2,012 sqft
- Lot size
- 3,252 sqft
- Year built
- 2026
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 193
- MLS #
- 240247704
About this property
Brand New 2027 and 2029 E 105h St Los Angeles, Ca, consisting of two attached units, first unit is three bedrooms and two and half bathrooms, garage for two cars, second unit includes three bedrooms and one bathroom, perfect units for two families or Investors expanding their portfolio. Please call the Agent to receive for more information.
Location
2027 E 105th
Los Angeles, Los Angeles, CA, 90002