
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $3,440/mo
- Units
- 2
- Price per unit
- $375,000
- 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
- $44,908
- Annual cash flow
- -$25,300
- Cash on cash return
- -13.5%
- Down payment
- $187,500
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
- 2
- Building size
- 1,373 sqft
- Lot size
- 4,999 sqft
- Year built
- 1912
- Stories
- 1
- Garage spaces
- 0
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 46
- MLS #
- 244544877
About this property
Attention Buyers Check out these 2 units 2 separate houses(They are not attached). First is a 3 bedroom 1.5 bathroom and the second unit is 1 bedroom 1 bathroom. It is a great investor opportunity in the beautiful city of Boyle Heights. Detached duplex offering strong upside potential, in one of northeast LA's most desirable neighborhoods. Ideal for investors or owner occupants, live in one unit and rent the other to generate residual income while building equity. Located near popular highland park hot spots, Major freeways and local amenities. It is perfect for a profitable flip or a property to keep for long term rental hold. Units like these are hard to come by. Opportunities in this area are limited!. All types of Financing are accepted and available for the property.
Location
3716 Flora Avenue
Los Angeles, Los Angeles, CA, 90031