Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $3,440/mo
- Units
- 2
- Price per unit
- $303,000
- Est. annual NOI
- $20,640
- 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
- $39,216
- Operating expenses
- $19,608
- Net operating income
- $19,608
- Annual debt service
- $36,286
- Annual cash flow
- -$16,678
- Cash on cash return
- -11.0%
- Down payment
- $151,500
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
- 3
- Bathrooms
- 3
- Building size
- 1,462 sqft
- Lot size
- 6,356 sqft
- Year built
- 1914
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 73
- MLS #
- 243054232
About this property
Craftsman Bungalow Fixer with LOTS of Potential. Zoned R2. Large back yard for potential ADU(s) development. Legally a DUPLEX. The family that lived here converted it into one home, so any buyer would need to come in and convert it back. See LADBS records. Assessor records appear to be inaccurate. As a duplex, the property is ideal for an investor, developer, or builder to come in.
Location
339 W 76th
Los Angeles, Los Angeles, CA, 90003