Est. cap rate

4.3%

Assumed rent, all units

$4,500/mo

Units

2

Price per unit

$312,500

Est. annual NOI

$27,000

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

4

Bathrooms

2

Building size

1,539 sqft

Lot size

4,400 sqft

Year built

1904

Stories

2

Garage spaces

2

Cooling

None

Pool

None

View

City Lights

Status

Active

Days on market

119

MLS #

243488460

About this property

****Subject to Cancellation of current escrow due to no falult of Seller**** . This property is currently configured as a 5-bedroom, 3-bathroom home, Situated in a centrally located Los Angeles neighborhood, the property provides convenient access to major freeways, schools, shopping, and employment hubs. 2 car detacehd garage can be converted to ADU This is a fixer-upper, ideal for buyers looking to add value through renovation and customization. The existing layout presents strong upside potential for both owner-users and investors seeking to maximize returns. Please note: Due to the property's condition and current configuration, buyers are advised to consult with their lender regarding financing options and any potential loan restrictions. A great opportunity to transform and capitalize on a property with solid fundamentals in a high-demand area. Property had solar panels but owner removed them and has stored them for new owner to install

Location

3763 Wall

Los Angeles, Los Angeles, CA, 90011