
Deal numbers
- Est. cap rate
- 1.7%
- Assumed rent, all units
- $5,000/mo
- Units
- 2
- Price per unit
- $900,000
- Est. annual NOI
- $30,000
- 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
- $57,000
- Operating expenses
- $28,500
- Net operating income
- $28,500
- Annual debt service
- $107,779
- Annual cash flow
- -$79,279
- Cash on cash return
- -17.6%
- Down payment
- $450,000
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
- 1,759 sqft
- Lot size
- 5,850 sqft
- Year built
- 1952
- Stories
- 1
- Garage spaces
- 3
- Style
- Traditional,Cottage,Bungalow
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Mountain(s)
- Status
- Active
- Days on market
- 6
- MLS #
- 245332665
About this property
Nestled in the heart of charming Los Feliz, this beautifully partial mountian view updated one-story front-and-back duplex offers the perfect blend of timeless character and modern convenience. Behind a gated entrance, you’ll find garage parking, thoughtful upgrades, a newer electrical panel, central air conditioning, and the kind of pride of ownership that’s evident throughout. The floor plans are highly functional, creating comfortable living spaces that feel both warm and inviting. Living in Los Feliz means enjoying one of Los Angeles’ most desirable and chic neighborhoods. Just moments away are the vibrant restaurants, cafés, boutiques, and neighborhood favorites. Spend weekends exploring the iconic Griffith Park, home to miles of hiking and horseback riding trails, the Griffith Observatory, the Greek Theatre, and the world-famous Los Angeles Zoo. Outdoor enthusiasts will appreciate the nearby Hollywood Hills and Santa Monica Mountains, offering easy access to scenic and breathtaking sunsets. The neighborhood is also rich in architectural history, classic homes, and a village atmosphere that blends urban convenience with a true sense of community. With easy access to Downtown Los Angeles, Hollywood, Silver Lake, Atwater Village, Glendale and major freeways, this location provides exceptional convenience while maintaining the peaceful charm that has made Los Feliz one of the city’s most treasured neighborhoods. Whether you’re looking for an owner-user opportunity, multi-generational living, or an exceptional investment, this sophisticated property offers the rare combination of classic Los Angeles character, tasteful modern updates, and an unbeatable location in one of the city’s most beloved neighborhoods.
Location
3707 Valleybrink #3707-3709
Los Angeles, Los Angeles, CA, 90039