Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $5,680/mo
- Units
- 2
- Price per unit
- $499,500
- Est. annual NOI
- $34,080
- 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
- $64,752
- Operating expenses
- $32,376
- Net operating income
- $32,376
- Annual debt service
- $59,817
- Annual cash flow
- -$27,441
- Cash on cash return
- -11.0%
- Down payment
- $249,750
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
- 7
- Bathrooms
- 6
- Building size
- 2,870 sqft
- Lot size
- 6,352 sqft
- Year built
- 1912
- Stories
- 2
- Garage spaces
- 200
- Heating
- Central
- Cooling
- Central Air,Ductless
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 23
- MLS #
- 241446882
About this property
Welcome to 1225 W 41st St, a beautifully remodeled multi-unit property in the heart of Los Angeles offering both strong income potential and modern living. This well-maintained duplex features a spacious bottom unit with 5 bedrooms and 4 bathrooms, thoughtfully updated with contemporary finishes, and a bright top unit offering 2 bedrooms and 2 bathrooms, also fully remodeled. Both units have been upgraded to meet today’s standards, including refreshed interiors, updated kitchens and baths, and comfortable living spaces designed for convenience and style. The property is currently rented at market rates, providing immediate and reliable rental income for investors or an excellent opportunity for an owner-occupant seeking supplemental income. Situated in a central Los Angeles location with easy access to major freeways, schools, shopping, and local amenities, this property combines functionality, location, and long-term value. Whether you're expanding your portfolio or looking for a versatile living arrangement, this is a rare opportunity you won’t want to miss. Please do not disturb the tenant's.
Location
1225 W 41st #1227
Los Angeles, Los Angeles, CA, 90037