
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $300,000
- 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
- $35,926
- Annual cash flow
- -$15,634
- Cash on cash return
- -10.4%
- Down payment
- $150,000
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
- 1,383 sqft
- Lot size
- 1,861 sqft
- Year built
- 2008
- Stories
- 2
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 240915156
About this property
Exceptional investment opportunity with this newer construction duplex, built in 2008 and thoughtfully designed for both functionality and long-term rental appeal. Each unit features a well-proportioned 2-bedroom, 1-bath layout, offering comfortable living spaces that consistently attract quality tenants. The property’s modern build year provides added peace of mind with newer systems and reduced maintenance compared to older multifamily assets. Ideally situated in a central location, this property benefits from strong rental demand and convenient access to surrounding amenities, transportation corridors, shopping, and employment hubs, making it highly desirable for tenants and easy to keep occupied. Whether you are a seasoned investor or looking to begin building your portfolio, this is a low-maintenance, income-producing asset with excellent upside and long-term stability.
Location
9201 S Central
Los Angeles, Los Angeles, CA, 90002