← Back to listings
$840,000
7607 S San Pedro
Los Angeles, Los Angeles, 90003
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $4,300/mo
- Units
- 2
- Price per unit
- $420,000
- Est. annual NOI
- $25,800
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $49,020
- Operating expenses
- $24,510
- Net operating income
- $24,510
- Annual debt service
- $50,297
- Annual cash flow
- -$25,787
- Cash on cash return
- -12.3%
- Down payment
- $210,000
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
- 4
- Bathrooms
- 3
- Building size
- 2,522 sqft
- Lot size
- 5,526 sqft
- Year built
- 1885
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 241334810
About this property
Duplex, Great opportunity to live in one and rent 2nd unit. 7607 - 3 bedroom - bath 7609 - 2 Bedroom - 1 Bath
Location
7607 S San Pedro
Los Angeles, Los Angeles, CA, 90003