
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $5,500/mo
- Units
- 2
- Price per unit
- $675,000
- Est. annual NOI
- $33,000
- 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
- $62,700
- Operating expenses
- $31,350
- Net operating income
- $31,350
- Annual debt service
- $80,834
- Annual cash flow
- -$49,484
- Cash on cash return
- -14.7%
- Down payment
- $337,500
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
- 4,464 sqft
- Lot size
- 7,771 sqft
- Year built
- 1951
- Stories
- 2
- Garage spaces
- 4
- Heating
- Wall Furnace,Central
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 197
- MLS #
- 242603257
About this property
DEAL FELL THRU! MUST SELL!! ONEOF THE LARGEST DUPLEX IN THE LADERA HEIGHTS AREA. 4484 SQ. FT. LOT SIZE 7771 SQ. FT.! Welcome to this spacious and versatile two-unit property located on Fairfax Avenue. in the highly sought-after Ladera Heights neighborhood. Each expansive unit offers approximately 2,232 square feet of thoughtfully designed living space, making this an ideal opportunity for both homeowners and investors alike. Each unit features a well-appointed floor plan that includes a bright and inviting living room, a convenient main-floor bedroom and two generously sized bedrooms-perfect for multi-generational living or flexible use. The homes are designed with comfort and functionality in mind, offering dedicated laundry rooms and large walk in closets to meet modern lifestyle needs. Adding to the appeal, each unit includes its own private 2-car garage, proving ample parking and storage- a rare and valuable feature in this area. This property presents an outstanding opportunity for VA buyers, offering the potential for owner-occupancy while generating rental income from the second unit. Located in a prime Los Angeles location, close to shopping, dining, and major transportation routes, this duplex combines size, convenience, and investment potential in one exceptional offering. DON'T MISS YOUR CHANCE TO OWN THIS REMARKABLE INCOME PRODUCING PROPERTY IN ONE OF LA'S MOST DESIRABLE COMMUNITIES.
Location
6100 S Fairfax Avenue
Ladera Heights, Los Angeles, CA, 90056