Est. cap rate

1.8%

Assumed rent, all units

$7,220/mo

Units

2

Price per unit

$1,175,000

Est. annual NOI

$43,320

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

6

Bathrooms

4

Building size

2,541 sqft

Lot size

7,508 sqft

Year built

2021

Stories

1

Garage spaces

2

Heating

Central

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

37

MLS #

242841213

About this property

Beautifully Renovated Eagle Rock Duplex Located in the heart of Eagle Rock, this charming, newly renovated duplex offers two spacious units, each approximately 1,270 square feet with 3 bedrooms and 2 bathrooms. Both units feature bright open floor plans designed for comfortable living and entertaining. A long private driveway provides access to both residences, and each unit includes its own garage for added convenience and storage. Just a 5-minute walk to Eagle Rock’s popular cafes, restaurants, and local amenities, this property combines neighborhood charm with an unbeatable location. Perfect for an owner-user seeking rental income or an investor looking for a turnkey opportunity in one of Los Angeles’ most desirable neighborhoods.

Location

4523 Alumni

Los Angeles, Los Angeles, CA, 90041