← Back to listings
$960,000
10471 El Dorado
Los Angeles, Los Angeles, 91331
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $4,120/mo
- Units
- 2
- Price per unit
- $480,000
- Est. annual NOI
- $24,720
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $46,968
- Operating expenses
- $23,484
- Net operating income
- $23,484
- Annual debt service
- $57,482
- Annual cash flow
- -$33,998
- Cash on cash return
- -14.2%
- Down payment
- $240,000
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
- 2
- Building size
- 1,782 sqft
- Lot size
- 11,059 sqft
- Year built
- 1964
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 245852279
About this property
Excellent investment opportunity or ideal owner-occupied property. This duplex features two separate units. Unit #1 offering 3 bedrooms and 1 bath and unit #2 offering 2 bedrooms and 1 bath
Location
10471 El Dorado
Los Angeles, Los Angeles, CA, 91331