Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $3,440/mo
- Units
- 2
- Price per unit
- $393,500
- Est. annual NOI
- $20,640
- 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
- $39,216
- Operating expenses
- $19,608
- Net operating income
- $19,608
- Annual debt service
- $47,123
- Annual cash flow
- -$27,515
- Cash on cash return
- -14.0%
- Down payment
- $196,750
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
- 3
- Bathrooms
- 5
- Building size
- 1,412 sqft
- Lot size
- 6,000 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 2
- Cooling
- Gas,Electric,Central Air
- Pool
- None
- View
- City Lights,Canyon
- Status
- Active
- Days on market
- 73
- MLS #
- 241559760
About this property
Welcome to de duplex with tow different Address 521-523 Clifton St with the view the city . Two well-maintained units available in a desirable location. Each offers comfortable living spaces, modern amenities, and convenient access to shopping, dining, and transportation. Ideal for individuals or Investor, families seeking quality and convenience
Location
523521 Clifton St
Los Angeles, Los Angeles, CA, 90031