Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $4,540/mo
- Units
- 2
- Price per unit
- $424,500
- Est. annual NOI
- $27,240
- 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
- $51,756
- Operating expenses
- $25,878
- Net operating income
- $25,878
- Annual debt service
- $50,836
- Annual cash flow
- -$24,958
- Cash on cash return
- -11.8%
- Down payment
- $212,250
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
- Bedrooms
- 5
- Bathrooms
- 3
- Building size
- 1,872 sqft
- Lot size
- 5,363 sqft
- Year built
- 1920
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 36
- MLS #
- 241554392
About this property
Well-maintained duplex located at 549 Williamson in Los Angeles, offering a fantastic investment or owner-occupied opportunity. This property features two separate units, each with their own entrance, providing privacy and flexibility. Ideal for generating rental income or muti-generational living, with convenient access to local amenities, transportation and major freeways. Front unit consist of 3bed 2bath, back unit consist of 2bed 1bath.
Location
549 Williamson
Los Angeles, Los Angeles, CA, 90022