Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $5,540/mo
- Units
- 2
- Price per unit
- $369,000
- Est. annual NOI
- $33,240
- 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
- $63,156
- Operating expenses
- $31,578
- Net operating income
- $31,578
- Annual debt service
- $44,189
- Annual cash flow
- -$12,611
- Cash on cash return
- -6.8%
- Down payment
- $184,500
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
- 5
- Bathrooms
- 3
- Building size
- 1,788 sqft
- Lot size
- 5,602 sqft
- Year built
- 1910
- Stories
- 0
- Garage spaces
- 0
- Style
- Traditional
- Cooling
- None
- Pool
- None
- View
- Peek-A-Boo
- Status
- Active
- Days on market
- 66
- MLS #
- 245908338
About this property
Loved for over 50 years, this 2 on one lot ( Duplex ) is a blank canvas just waiting for your vision. Nestled in the hip, hilly neigborhood Cypress Park nearby, Glassell Park and Mt. Washington. While enjoying the evening air on the front porch you will welcome the mountains. Front home has 3 bedrooms and 2 bathrooms. Original hardwood floors embrace the bedrooms and livingroom. Don't forget your large table for this eat in kitchen. The back home is 2 bedrooms and 1 bathroom. The front porch is charming. Alley access.
Location
3428 Maceo
Los Angeles, Los Angeles, CA, 90065