← Back to listings
$2,950,000
150 N La Peer
Beverly Hills, Los Angeles, 90211
Duplex · 2 units
Active · 105 days on market
Deal numbers
- Est. cap rate
- 1.3%
- Assumed rent, all units
- $6,520/mo
- Units
- 2
- Price per unit
- $1,475,000
- Est. annual NOI
- $39,120
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $74,328
- Operating expenses
- $37,164
- Net operating income
- $37,164
- Annual debt service
- $176,638
- Annual cash flow
- -$139,474
- Cash on cash return
- -18.9%
- Down payment
- $737,500
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
- 2
- Building size
- 4,156 sqft
- Lot size
- 5,759 sqft
- Year built
- 1935
- Stories
- 2
- Garage spaces
- 2
- Style
- Spanish
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 105
- MLS #
- 243443502
Location
150 N La Peer
Beverly Hills, Los Angeles, CA, 90211