
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $3,660/mo
- Units
- 2
- Price per unit
- $349,950
- Est. annual NOI
- $21,960
- 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
- $41,724
- Operating expenses
- $20,862
- Net operating income
- $20,862
- Annual debt service
- $41,908
- Annual cash flow
- -$21,046
- Cash on cash return
- -12.0%
- Down payment
- $174,975
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
- 1,430 sqft
- Lot size
- 5,258 sqft
- Year built
- 1928
- Stories
- 1
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 119
- MLS #
- 242430887
About this property
Charming Spanish-style duplex offering flexibility, function, and strong upside in Los Angeles. The property features two units: Unit 1 includes 1 bedroom and 1 bathroom, while Unit 2 offers 2 bedrooms and 1 bathroom, for a total of approximately 1,430 sq. ft. on a 5,258 sq. ft. lot. A spacious backyard provides room to relax, entertain, or expand your vision. The two-car garage offers potential for ADU conversion, while extra rear parking and a private alley entrance add valuable convenience. Ideal for an owner-user, investor, or buyer seeking rental income potential, this property combines classic Spanish character with practical features and future possibilities.
Location
8701 Menlo
Los Angeles, Los Angeles, CA, 90044