
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $3,680/mo
- Units
- 2
- Price per unit
- $499,444
- Est. annual NOI
- $22,080
- 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
- $41,952
- Operating expenses
- $20,976
- Net operating income
- $20,976
- Annual debt service
- $59,811
- Annual cash flow
- -$38,835
- Cash on cash return
- -15.6%
- Down payment
- $249,722
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
- 3,435 sqft
- Lot size
- 7,031 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 2
- Heating
- Floor Furnace
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- Status
- Active
- Days on market
- 79
- MLS #
- 245214540
About this property
Excellent Opportunity for Two Families! Ready to move in Come see this beautiful property, perfect for multi-generational living and rental income. The main house features 4 bedrooms and 2 bathrooms ONE OF THE BATHROOM has BEEN REMODELE WITH A RELAXING JET TUB, offering a comfortable and spacious layout. In addition, the back unit includes 2 bedrooms and 1 bathroom, completely remodel making it ideal for extended family, or as a rental opportunity. Don’t miss this incredible chance to own a versatile property with endless possibilities. Schedule your private showing today!
Location
3241 Santa Ana
Huntington Park, Los Angeles, CA, 90255