Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $3,500/mo
- Units
- 2
- Price per unit
- $335,000
- Est. annual NOI
- $21,000
- 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
- $39,900
- Operating expenses
- $19,950
- Net operating income
- $19,950
- Annual debt service
- $40,118
- Annual cash flow
- -$20,168
- Cash on cash return
- -12.0%
- Down payment
- $167,500
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
- 1,430 sqft
- Lot size
- 7,339 sqft
- Year built
- 1945
- Stories
- 1
- Garage spaces
- 2
- Cooling
- Central Air
- Pool
- None
- View
- Mountain(s),Neighborhood
- Status
- Active
- Days on market
- 208
- MLS #
- 241175324
About this property
Welcome to 543 S Ditman Avenue, located in the heart of Los Angeles. This property offers a great opportunity for homeowners or investors looking for a centrally located duplex near schools, parks, shopping, and public transportation. Featuring a spacious lot and plenty of potential, this property is ready for your personal touch. Photos coming soon! Don’t miss the chance to make this Los Angeles home your own!
Location
543 S Ditman
Los Angeles, Los Angeles, CA, 90063