← Back to listings
$900,000
3914 Wisconsin Place
Los Angeles, Los Angeles, 90037
Duplex · 2 units
Active · 6 days on market
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $3,600/mo
- Units
- 2
- Price per unit
- $450,000
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $41,040
- Operating expenses
- $20,520
- Net operating income
- $20,520
- Annual debt service
- $53,890
- Annual cash flow
- -$33,370
- Cash on cash return
- -14.8%
- Down payment
- $225,000
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
- 2,384 sqft
- Lot size
- 4,039 sqft
- Year built
- 1911
- Stories
- 2
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 6
- MLS #
- 243599571
Location
3914 Wisconsin Place
Los Angeles, Los Angeles, CA, 90037