Deal numbers
- Est. cap rate
- 1.7%
- Assumed rent, all units
- $3,600/mo
- Units
- 2
- Price per unit
- $650,000
- 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.
- Effective gross income
- $41,040
- Operating expenses
- $20,520
- Net operating income
- $20,520
- Annual debt service
- $77,840
- Annual cash flow
- -$57,320
- Cash on cash return
- -17.6%
- Down payment
- $325,000
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
- 2,707 sqft
- Lot size
- 7,389 sqft
- Year built
- 1931
- Stories
- 2
- Garage spaces
- 2
- Style
- Craftsman
- Heating
- See Remarks
- Cooling
- See Remarks
- Pool
- None
- Status
- Active
- Days on market
- 97
- MLS #
- 243054250
About this property
Spacious Craftsman Home for sale! Fully remodeled with welcoming character gives this home curb appeal. Spacious 4 bedrooms with 2 full bathrooms in front and 2 bedrooms with 2 bathrooms in rear. Large lot, long driveway, Long term investment potential to convert the large 3 car garage into ADU.
Location
1305 W 46th
Los Angeles, Los Angeles, CA, 90037