Est. cap rate

1.6%

Assumed rent, all units

$3,600/mo

Units

2

Price per unit

$687,500

Est. annual NOI

$21,600

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.

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

3,968 sqft

Lot size

6,263 sqft

Year built

2014

Stories

2

Garage spaces

3

Heating

Central

Cooling

Central Air

Pool

None

Status

Active

Days on market

66

MLS #

242604577

About this property

Great Los Angeles Area Close To USC And Easy Freeway Access. Property Features 5bd and 3 bath per unit. 2 Levels ,One Unit on First Floor and second unit on the second floor. Property Built in 2014 and has been Upgraded. Please see rent schedules for a better idea of the great income potential. Rent one and live on the other one or if you are an investor you may rent both units out. Property also features a 3 Car Attached GARAGES with potential to convert them into future ADU's. Property has Been Upgraded. Must See to appreciate!

Location

145 E 36th

Los Angeles, Los Angeles, CA, 90011