Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $3,440/mo
- Units
- 2
- Price per unit
- $429,500
- Est. annual NOI
- $20,640
- 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
- $39,216
- Operating expenses
- $19,608
- Net operating income
- $19,608
- Annual debt service
- $51,435
- Annual cash flow
- -$31,827
- Cash on cash return
- -14.8%
- Down payment
- $214,750
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
- Building size
- 2,824 sqft
- Lot size
- 5,221 sqft
- Year built
- 2007
- Stories
- 2
- Garage spaces
- 0
- Heating
- Central
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 94
- MLS #
- 244123842
About this property
PRICE IMPROVEMENT! STANDARD SALE! Built in 2007, this Los Angeles duplex features two spacious 4-bedroom, 2-bath units with open floor plans, granite countertops, laminate flooring, indoor laundry hookups, private entrances, and ample assigned parking. providing immediate rental income with future growth potential. Conveniently located near Downtown Los Angeles, shopping, Metro access, and major freeways.
Location
329 E 82nd
Los Angeles, Los Angeles, CA, 90003