
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $3,860/mo
- Units
- 2
- Price per unit
- $399,500
- Est. annual NOI
- $23,160
- 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
- $44,004
- Operating expenses
- $22,002
- Net operating income
- $22,002
- Annual debt service
- $47,842
- Annual cash flow
- -$25,840
- Cash on cash return
- -12.9%
- Down payment
- $199,750
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
- 1,541 sqft
- Lot size
- 4,763 sqft
- Year built
- 1930
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 44
- MLS #
- 245028294
About this property
Exceptional turnkey duplex 2 bedroom/2bath one unit, and 1 bedroom/1bathroom the other unit offering an outstanding investment opportunity just minutes from SoFi Stadium, the Intuit Dome, major freeways, shopping, dining, and entertainment. This well-maintained property features excellent rental income, beautifully refinished hardwood flooring for both units, and pride of ownership throughout, making it a true turnkey investment. Situated on a efficient sized lot with ample driveway and parking, this property also offers excellent ADU potential, creating an opportunity to increase future rental income and property value. Whether you're looking to expand your portfolio or secure a prime income-producing asset in a high-demand location, this duplex is one you won't want to miss.
Location
1423 W 65th
Los Angeles, Los Angeles, CA, 90047