Est. cap rate

1.6%

Assumed rent, all units

$3,680/mo

Units

2

Price per unit

$675,000

Est. annual NOI

$22,080

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.

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

2,900 sqft

Lot size

3,019 sqft

Year built

2021

Stories

2

Garage spaces

2

Heating

Central

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

1

MLS #

244325566

About this property

This 2021-built duplex comprises two completely separate, independently-metered residential units totaling 2,900 square feet. The property is non-rent-controlled and generates $75,000 in annual gross scheduled income. The front unit features 5 bedrooms and 4 bathrooms. The home includes quartz countertops, custom cabinetry, contemporary tile flooring, and a full in-unit laundry room. The primary suite is spacious, with an additional junior suite providing flexible bedroom options. Central heating and air conditioning serve the entire unit. The rear unit is a standalone, independently-accessed 2-bedroom, 2-bathroom residence. It features matching high-end finishes including quartz countertops, custom cabinetry, and contemporary tilework. This unit has separate entrance, metering, and utility systems, functioning as a completely independent home. Both units feature 2021 construction quality with updated electrical systems, modern plumbing, contemporary HVAC systems, new roofing, fire sprinklers, and current building code safety features. The architectural design includes clean lines, smooth stucco exterior, and stone accents. Parking is available on-site. The property is located in Huntington Park with a Walk Score of 83, providing access to schools, parks, shopping, dining, and public transportation. The neighborhood offers good walkability and multiple amenities within proximity to the property.

Location

2806 Cudahy Street

Huntington Park, Los Angeles, CA, 90255