Deal numbers
- Est. cap rate
- 3.5%
- Assumed rent, all units
- $5,700/mo
- Units
- 2
- Price per unit
- $495,000
- Est. annual NOI
- $34,200
- 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
- $64,980
- Operating expenses
- $32,490
- Net operating income
- $32,490
- Annual debt service
- $59,278
- Annual cash flow
- -$26,788
- Cash on cash return
- -10.8%
- Down payment
- $247,500
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
- 6
- Bathrooms
- 4
- Building size
- 2,201 sqft
- Lot size
- 5,388 sqft
- Year built
- 1920
- Stories
- 1
- Garage spaces
- 0
- Heating
- Heat Pump
- Cooling
- Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 70
- MLS #
- 244150588
About this property
Fully remodeled duplex offering an exceptional opportunity for homeowners . This property features a total of 6 bedrooms and 4 bathrooms with 2,201 sqft of living space situated on a 5,388 sqft lot. Extensively renovated from top to bottom, this duplex showcases modern finishes, updated interiors, and functional layouts designed for comfortable living. The property also includes a detached storage area, providing additional space for tools, equipment, or extra storage. Don’t miss the chance to own this beautifully remodeled duplex in the heart of Los Angeles! (this property is selling as is).
Location
1475 E 57TH ST
Los Angeles, Los Angeles, CA, 90011