← Back to listings
Duplex at 3241 Santa Ana
$998,888
3241 Santa Ana
Huntington Park, Los Angeles, 90255
Duplex · 2 units
Active · 79 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

3241 Santa Ana, Huntington Park CA | Multifamily for Sale