Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $375,000
- Est. annual NOI
- $21,360
- 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
- $40,584
- Operating expenses
- $20,292
- Net operating income
- $20,292
- Annual debt service
- $44,908
- Annual cash flow
- -$24,616
- Cash on cash return
- -13.1%
- Down payment
- $187,500
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
- Building size
- 2,940 sqft
- Lot size
- 4,807 sqft
- Year built
- 1935
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 12
- MLS #
- 245569577
About this property
PRICED FOR QUICK SALE. Two-story building with lots of upside potential. Close proximity to 110 and 105 Freeways, and minutes away from Downtown Los Angeles, USC, BMO Stadium, The Coliseum, Exposition Park, Future George Lucas Museum, Sofi Stadium, Hollywood Park, The Forum, Intuit Dome, home of the Clippers, and LAX and many shops and other amenities. VERY MOTIVATED SELLER, SO BRING ALL REASONABLE OFFERS.
Location
751 E 73rd
Los Angeles, Los Angeles, CA, 90001