Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $4,480/mo
- Units
- 2
- Price per unit
- $324,950
- Est. annual NOI
- $26,880
- 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
- $51,072
- Operating expenses
- $25,536
- Net operating income
- $25,536
- Annual debt service
- $38,914
- Annual cash flow
- -$13,378
- Cash on cash return
- -8.2%
- Down payment
- $162,475
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
- 4
- Bathrooms
- 2
- Building size
- 2,242 sqft
- Lot size
- 6,482 sqft
- Year built
- 1923
- Stories
- 2
- Garage spaces
- 1
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 40
- MLS #
- 245348726
About this property
Attention investors, developers & savvy Buyers, create additional income potential with this Completed Vacant Duplex with a great potential investment. Near USC university and BMO Stadium. The first unit has 4 bedrooms and 2 restrooms in total. The first floor has 1 bedroom and 1 bathroom. The second floor has 3 bedrooms and one bathroom. The separate back unit has 1 bedroom and 1 restroom. It has a long driveway that can park multiple cars on it, which leads to a one car garage. Address is 342 and 342 1/2 W 52nd St.
Location
342 W and 342 1/2 W. 52nd
Los Angeles, Los Angeles, CA, 90037