Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $6,340/mo
- Units
- 2
- Price per unit
- $487,450
- Est. annual NOI
- $38,040
- 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
- $72,276
- Operating expenses
- $36,138
- Net operating income
- $36,138
- Annual debt service
- $58,374
- Annual cash flow
- -$22,236
- Cash on cash return
- -9.1%
- Down payment
- $243,725
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
- 2,215 sqft
- Lot size
- 5,254 sqft
- Year built
- 1958
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 118
- MLS #
- 243038480
About this property
Unit #1 and 2 have New paint, Newer kitchens with white shaker cabinets, Quartz counter tops, are move in or Rent ready. I an area with lots of other rental property. Front unit has an attached garage and room for 2 cars out side, Unit 2 has parking for 2 car gated. Both are good size and layout. The back unit is accessible in alley making the front more secluded. Back 3rd bedroom unit can be shown with 24 hr Notice.
Location
3128 W 147th
Gardena, Los Angeles, CA, 90249