Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $4,360/mo
- Units
- 2
- Price per unit
- $499,995
- Est. annual NOI
- $26,160
- 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
- $49,704
- Operating expenses
- $24,852
- Net operating income
- $24,852
- Annual debt service
- $59,877
- Annual cash flow
- -$35,025
- Cash on cash return
- -14.0%
- Down payment
- $249,998
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
- 2
- Building size
- 2,922 sqft
- Lot size
- 7,917 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 7
- MLS #
- 241624928
About this property
Great metropolitan area location. Spacious Duplex ; 4 Bedrooms 3 baths House at the front of the property and 2 Bedrooms 1 bath apartment at the back of the property. DESIRABLE location for investor/builders ; or for a big family to enjoy comfortable living in a metropolitan style.
Location
2510 Crenshaw Boulevard
Los Angeles, Los Angeles, CA, 90016