
Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $4,440/mo
- Units
- 2
- Price per unit
- $487,500
- Est. annual NOI
- $26,640
- 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
- $50,616
- Operating expenses
- $25,308
- Net operating income
- $25,308
- Annual debt service
- $58,380
- Annual cash flow
- -$33,072
- Cash on cash return
- -13.6%
- Down payment
- $243,750
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
- 2,334 sqft
- Lot size
- 8,086 sqft
- Year built
- 1907
- Stories
- 2
- Garage spaces
- 1
- Pool
- None
- Status
- Active
- Days on market
- 54
- MLS #
- 244456627
About this property
Discover the charm and opportunity of 401 W Avenue 37, a distinctive property offering an inviting blend of character, comfort, and potential. Ideally positioned in a desirable Los Angeles location not far from Dodgers Stadium! this property presents an excellent opportunity for homeowners, investors, or buyers looking to create something truly special. Featuring a welcoming layout, appealing curb presence, and a prime location near local amenities, dining, shopping, and major transportation routes, 401 W Avenue 37 offers both lifestyle and convenience. With its established neighborhood setting and versatile appeal, this property is ready to welcome its next owner. Whether you’re searching for a place to call home or an investment with long-term potential or short term potential don’t miss the opportunity to make 401 W Avenue 37 your own. Schedule your private showing today!
Location
401 W Avenue 37
Los Angeles, Los Angeles, CA, 90065