
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $4,120/mo
- Units
- 2
- Price per unit
- $425,000
- Est. annual NOI
- $24,720
- 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
- $46,968
- Operating expenses
- $23,484
- Net operating income
- $23,484
- Annual debt service
- $50,896
- Annual cash flow
- -$27,412
- Cash on cash return
- -12.9%
- Down payment
- $212,500
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
- 3
- Bathrooms
- 2
- Building size
- 1,143 sqft
- Lot size
- 14,962 sqft
- Year built
- 1947
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 1
- MLS #
- 244695566
About this property
Exceptional value-add investment opportunity in the heart of Sun Valley. Located directly across from the future Rory M. Shaw Wetlands Park, this property offers outstanding potential in one of the area's evolving neighborhoods. The property includes an approximately 3-bedroom, 2-bath single-family residence and a duplex situated on a generous lot, making it an ideal opportunity for investors, developers, or owner-users seeking a project with long-term upside. Whether your vision is to renovate, modernize, expand, or explore future development possibilities, this property offers exceptional flexibility and potential. Conveniently located near major freeways, shopping, restaurants, schools, parks, public transportation, and major employment centers. The property is tenant occupied and is being sold in its present AS-IS condition. Buyer is advised to independently verify all information, including but not limited to lot size, square footage, zoning, permits, development potential, and all other property characteristics to their own satisfaction.
Location
11144 Lorne
Sun Valley, Los Angeles, CA, 91352