
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $3,500/mo
- Units
- 2
- Price per unit
- $364,500
- 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
- $43,650
- Annual cash flow
- -$23,700
- Cash on cash return
- -13.0%
- Down payment
- $182,250
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
- Building size
- 1,822 sqft
- Lot size
- 5,510 sqft
- Year built
- 1907
- Stories
- 2
- Garage spaces
- 0
- Style
- Craftsman,Bungalow
- Heating
- Ductless,Wall Furnace
- Cooling
- Wall/Window Unit(s),Ductless
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 183
- MLS #
- 241478851
About this property
Major Price Improvement! Incredible investment opportunity or ideal owner-user property! This multi-unit property features three units, including a recently renovated front unit that will be delivered vacant at close of escrow. The property consists of two 2-bedroom, 1-bath units and one 1-bedroom, 1-bath unit. The main front house can be easily converted back to a 3 bed 2 bath home. Each unit is separately metered for water, gas, and electricity, offering added convenience and cost transparency. The layout is well-suited for extended family living or generating rental income. Current rents are below market, presenting strong upside potential for investors. The property will be delivered with tenants in place in two units; the front unit will be vacant. Please do not disturb tenants. Showings by appointment only--contact the listing agent for access. Buyers are advised to conduct their own due diligence regarding tenancy and occupancy options. The seller will not pursue tenant relocation or provide credits for associated costs. Located in an area experiencing significant recent development, this property presents an excellent opportunity for both income generation and long-term growth. Prime Location: Convenient access to major freeways including the 5, 10, 60, 710, and 110. Easy commute to downtown via the newly developed 6th Street Bridge. The surrounding area is experiencing strong growth, with multiple mixed-use developments underway. Additional Notes: Information is deemed reliable but not guaranteed. Buyers are encouraged to conduct their own due diligence and consult with professionals.
Location
939 S Lorena Street
Los Angeles, Los Angeles, CA, 90023