
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $5,860/mo
- Units
- 2
- Price per unit
- $550,000
- Est. annual NOI
- $35,160
- 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
- $66,804
- Operating expenses
- $33,402
- Net operating income
- $33,402
- Annual debt service
- $65,865
- Annual cash flow
- -$32,463
- Cash on cash return
- -11.8%
- Down payment
- $275,000
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
- 3
- Bathrooms
- 3
- Building size
- 1,476 sqft
- Lot size
- 2,503 sqft
- Year built
- 1923
- Stories
- 2
- Garage spaces
- 0
- Cooling
- See Remarks
- Pool
- None
- View
- Mountain(s),Trees/Woods,Hills
- Status
- Active
- Days on market
- 72
- MLS #
- 245271340
About this property
Calling All Cash Investors – Laurel Canyon Diamond in the Rough! Here's your chance to create something special in Laurel Canyon. This double-lot, street-to-street terraced property is full of potential and ready for the right investor to bring it to life. The main home offers 2 bedrooms and 2 bathrooms. Downstairs, you'll find a legal apartment with its own private entrance, kitchen, and bathroom — perfect for rental income or multi-generational living. The property was already in the process of being converted into one single home, giving you a head start on your vision. This is a cash-only sale, sold as-is/where is. Bring your contractor, bring your imagination, and turn this Laurel Canyon gem into your next great project.
Location
8709 Lookout Mountain
Los Angeles, Los Angeles, CA, 90046