← Back to listings
$694,000
339 E 65th
Los Angeles, Los Angeles, 90003
Duplex · 2 units
Active · 66 days on market
Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $4,300/mo
- Units
- 2
- Price per unit
- $347,000
- 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
- $41,555
- Annual cash flow
- -$17,045
- Cash on cash return
- -9.8%
- Down payment
- $173,500
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
- 4
- Bathrooms
- 2
- Building size
- 1,452 sqft
- Lot size
- 5,409 sqft
- Year built
- 1926
- Stories
- 1
- Garage spaces
- 1
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 66
- MLS #
- 241414208
About this property
Two units consisting of 2 bedrooms 1 bath each. Needs TLC
Location
339 E 65th
Los Angeles, Los Angeles, CA, 90003