Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $3,800/mo
- Units
- 2
- Price per unit
- $347,500
- Est. annual NOI
- $22,800
- 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
- $43,320
- Operating expenses
- $21,660
- Net operating income
- $21,660
- Annual debt service
- $41,615
- Annual cash flow
- -$19,955
- Cash on cash return
- -11.5%
- Down payment
- $173,750
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
- Bathrooms
- 2
- Building size
- 1,232 sqft
- Lot size
- 5,005 sqft
- Year built
- 1942
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 94
- MLS #
- 244104312
About this property
Great Duplex right in the Heart of the City of Lynwood! close to Plaza Mexico and a block from freeway,This Boasts of 2 separate Units 1 bedroom each very roomy living rooms , Kitchen with dining area and Laundry room with hookups, long Driveway with plenty of parking and a 2 car Garage that would Make a GREAT ADU , City of Lynwood program provides approved plans ,Plenty of space to Grow !
Location
11415 California
Lynwood, Los Angeles, CA, 90262