← Back to listings
$980,000
822 W 60th
Los Angeles, Los Angeles, 90044
Duplex · 2 units
Active · 6 days on market
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $3,660/mo
- Units
- 2
- Price per unit
- $490,000
- Est. annual NOI
- $21,960
- 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
- $41,724
- Operating expenses
- $20,862
- Net operating income
- $20,862
- Annual debt service
- $58,680
- Annual cash flow
- -$37,818
- Cash on cash return
- -15.4%
- Down payment
- $245,000
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
- 2,957 sqft
- Lot size
- 6,502 sqft
- Year built
- 1890
- Stories
- 2
- Garage spaces
- 4
- Heating
- Wall Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 6
- MLS #
- 244985185
About this property
Investment opportunity Rare 2 units consisting of a large 7-bedroom, 4-bathroom lower unit and 6-bedroom, 4-bathroom top unit. Large open kitchen, fully gated and 2, detached 2 car garages off the alley. Perfect for ADU addition.
Location
822 W 60th
Los Angeles, Los Angeles, CA, 90044