Deal numbers
- Est. cap rate
- 4.4%
- Assumed rent, all units
- $3,640/mo
- Units
- 2
- Price per unit
- $249,500
- Est. annual NOI
- $21,840
- 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
- $41,496
- Operating expenses
- $20,748
- Net operating income
- $20,748
- Annual debt service
- $29,879
- Annual cash flow
- -$9,131
- Cash on cash return
- -7.3%
- Down payment
- $124,750
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
- 2
- Building size
- 1,341 sqft
- Lot size
- 2,938 sqft
- Year built
- 1912
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 121
- MLS #
- 242242515
About this property
Discover the potential of this tenant-occupied duplex near USC in one of Los Angeles’ most centrally located neighborhoods. Featuring two single units with immediate rental income potential, this property is ideally situated near major freeways, shopping, dining, entertainment, and employment hubs. A great opportunity for investors looking to own in a high-demand rental market with strong long-term upside.
Location
2631 Juliet Street
Los Angeles, Los Angeles, CA, 90007