
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $7,300/mo
- Units
- 2
- Price per unit
- $675,000
- Est. annual NOI
- $43,800
- 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
- $83,220
- Operating expenses
- $41,610
- Net operating income
- $41,610
- Annual debt service
- $80,834
- Annual cash flow
- -$39,224
- Cash on cash return
- -11.6%
- Down payment
- $337,500
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
- 2,895 sqft
- Lot size
- 7,002 sqft
- Year built
- 1913
- Stories
- 2
- Garage spaces
- 4
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 32
- MLS #
- 244236047
About this property
Building opportunity upto 6 units! Discover comfortable city living in this spacious near 3000 sqft, with 6-bedroom, 4-bath up and downstairs duplex, ideally located next to the lively Koreatown neighborhood in Los Angeles. Inside, you’ll find a bright and inviting living area with a stylish mix of hardwood and tile flooring, offering both elegance and easy maintenance. The generously sized kitchens is perfect for cooking enthusiasts, featuring abundant storage and plenty of workspace for preparing meals. Wall-mounted A/C units keep the home cool and comfortable year-round, while the convenience of in-unit laundry makes daily living effortless. Four dedicated parking spaces are included, providing rare and valuable ease in this central location. Set within a secure, gated property, this home offers added privacy and peace of mind. Step outside and enjoy all that Koreatown has to offer—from diverse dining to vibrant shopping and entertainment—just moments from your doorstep.
Location
1522 5th Avenue
Los Angeles, Los Angeles, CA, 90019