← Back to listings
Duplex at 3716 Flora Avenue
$750,000
3716 Flora Avenue
Los Angeles, Los Angeles, 90031
Duplex · 2 units
Active · 46 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

3716 Flora Ave, Los Angeles CA | Multifamily for Sale