← Back to listings
$650,000
806 W 108th
Los Angeles, Los Angeles, 90044
Duplex · 2 units
Active · 24 days on market
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $3,660/mo
- Units
- 2
- Price per unit
- $325,000
- 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
- $38,920
- Annual cash flow
- -$18,058
- Cash on cash return
- -11.1%
- Down payment
- $162,500
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
- Bathrooms
- 3
- Building size
- 1,704 sqft
- Lot size
- 6,643 sqft
- Year built
- 1946
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 24
- MLS #
- 245233621
About this property
A DIAMOND IN THE ROUGH. NEEDS LOTS OF WORK. FRONT UNIT CONSIST OF 2 BEDROOMS, FAMILY ROOM, 1 1/2 BATHS. THE BACK UNIT IS A STUDIO WITH A FULL BATH. THERE IS A 2 CAR DETACHED GARAGE.
Location
806 W 108th
Los Angeles, Los Angeles, CA, 90044