Deal numbers
- Est. cap rate
- 2.1%
- Assumed rent, all units
- $4,580/mo
- Units
- 2
- Price per unit
- $643,750
- Est. annual NOI
- $27,480
- 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
- $52,212
- Operating expenses
- $26,106
- Net operating income
- $26,106
- Annual debt service
- $77,092
- Annual cash flow
- -$50,986
- Cash on cash return
- -15.8%
- Down payment
- $321,875
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
- 2,490 sqft
- Lot size
- 6,255 sqft
- Year built
- 1920
- Stories
- 1
- Garage spaces
- 0
- Cooling
- See Remarks
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 80
- MLS #
- 244748390
About this property
Versatile Hollywood Duplex in Prime LA Location! This spacious duplex offers unmatched flexibility for homeowners and investors alike in the heart of Hollywood, with easy access to Los Feliz, Silver Lake, Sunset, and Santa Monica. Ideal for owner-occupants, investors, or multi-generational living. Front unit highlights; 2 bedrooms, 2 bathrooms, bright living and dining spaces, and a well-appointed eat-in kitchen. A permitted extension adds an extra 3 bedrooms and 1 bath accessible from the front house and via a separate driveway entrance, perfect for guests, extended family, or an additional rental opportunity. Rear unit highlights; 2 bedrooms, 1 bathroom, living room, and a practical kitchen with in-unit laundry. Outdoor living & parking; A generous courtyard between the two homes provides space for, entertaining, a play area for children or get a hot tub! . A long driveway offers ample parking for multiple vehicles. Prime location advantages; Walkable to the best of Hollywood and nearby neighborhoods, with convenient access to shops, dining, nightlife, studios, art galleries, hospitals, parks and public transportation.
Location
1257 1/2 N New Hampshire
Los Angeles, Los Angeles, CA, 90029