
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $5,760/mo
- Units
- 2
- Price per unit
- $557,000
- Est. annual NOI
- $34,560
- 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
- $65,664
- Operating expenses
- $32,832
- Net operating income
- $32,832
- Annual debt service
- $66,703
- Annual cash flow
- -$33,871
- Cash on cash return
- -12.2%
- Down payment
- $278,500
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
- 4
- Bathrooms
- 2
- Building size
- 1,508 sqft
- Lot size
- 4,796 sqft
- Year built
- 1941
- Stories
- 1
- Garage spaces
- 0
- Heating
- Natural Gas
- Cooling
- See Remarks
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 120
- MLS #
- 242707038
About this property
welcome to 1350 Quintero street. This is a great investment property. Backyard has a large lot. Neighborhood is close to Echo Park and silver lake area. Close to Dodger Stadium. Convenient access to downtown Los Angeles. Close to Elysian Park as well. House offers a comfortable layout and a gated entrance. Located in a nice quiet area conveniently located close enough to shopping and dining. Nice Kitchen and living room with ample light. Two bathrooms contain tall showers. Downstairs are two larger bedrooms and an office. Expansive backyard has endless possibilities. The backyard features the two story of the house. There is a stairs leading down stairs to the two larger bedrooms. Two smaller rooms upstairs.
Location
1350 Quintero
Los Angeles, Los Angeles, CA, 90026