Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $4,540/mo
- Units
- 2
- Price per unit
- $425,000
- Est. annual NOI
- $27,240
- 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
- $51,756
- Operating expenses
- $25,878
- Net operating income
- $25,878
- Annual debt service
- $50,896
- Annual cash flow
- -$25,018
- Cash on cash return
- -11.8%
- Down payment
- $212,500
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
- 4
- Bathrooms
- 3
- Building size
- 2,000 sqft
- Lot size
- 5,528 sqft
- Year built
- 1928
- Stories
- 2
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 245460196
About this property
Welcome to this fantastic income-producing duplex nestled in the vibrant community of East Los Angeles. Whether you're a savvy investor seeking strong rental returns or an owner-occupant looking to offset your mortgage, this property delivers an exceptional opportunity in one of LA's most sought-after neighborhoods. The charming front house offers 2 Huge bedrooms and 1 full bathroom, featuring an inviting open floor plan with comfortable living areas perfect for families or long-term tenants. The home exudes classic East LA character with plenty of natural light and a welcoming street presence. Each unit comes with its own dedicated carport, ensuring covered parking, a highly valued amenity in Los Angeles. Tucked privately in the rear, the second unit elevates the offering with 2 bedrooms and 2 bathrooms ideal for tenants who value extra privacy and convenience. With two bathrooms, this unit commands premium rental income and appeals to a wide range of renters, from young professionals to small families. Centrally located, you're moments from local dining, shops, schools, and major transit corridors connecting you to Downtown Los Angeles and beyond. Properties like this rarely come to market Don't miss your chance to secure a foothold in one of Southern California's most dynamic communities.
Location
536 S Sadler
Los Angeles, Los Angeles, CA, 90022