
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $3,880/mo
- Units
- 2
- Price per unit
- $337,500
- Est. annual NOI
- $23,280
- 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
- $44,232
- Operating expenses
- $22,116
- Net operating income
- $22,116
- Annual debt service
- $40,417
- Annual cash flow
- -$18,301
- Cash on cash return
- -10.8%
- Down payment
- $168,750
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
- 2
- Building size
- 1,788 sqft
- Lot size
- 5,200 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 245889163
About this property
Opportunity awaits at 3972 S Hobart Blvd. This Los Angeles duplex presents a compelling opportunity for a buyer looking to renovate, restore and unlock the potential of a multi-unit property. Situated on an approximately 5,200 SF lot, the property offers two separate living units and plenty of opportunity for the next owner to bring their vision to life. Whether you’re looking to renovate for investment, future income potential or create a property tailored to your needs, this is an opportunity to reimagine an existing Los Angeles asset. Property is in need of renovation and is being sold in its present as-is condition. Probate sale with Full IAEA Authority; no court confirmation required. Buyer to independently verify all information including square footage, unit configuration, permits, zoning and potential uses.
Location
3972 S Hobart
Los Angeles, Los Angeles, CA, 90062