Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $4,480/mo
- Units
- 2
- Price per unit
- $550,000
- Est. annual NOI
- $26,880
- 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
- $51,072
- Operating expenses
- $25,536
- Net operating income
- $25,536
- Annual debt service
- $65,865
- Annual cash flow
- -$40,329
- Cash on cash return
- -14.7%
- Down payment
- $275,000
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
- 3,158 sqft
- Lot size
- 6,003 sqft
- Year built
- 1984
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 240952301
About this property
Great property!! Featuring a gated yard with a nice garden. The front unit is a 2 story unit with 3 bedrooms and 1 bathroom. The second unit is a 2 bedroom and 1 bathroom unit with its own separate front yard. There is 2 garages with the possibility to convert them into ADU'S. It also features a long driveway with ample space to park several cars. Close to shopping areas and freeways.
Location
536 E 67th
Inglewood, Los Angeles, CA, 90302