Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $3,440/mo
- Units
- 2
- Price per unit
- $347,500
- Est. annual NOI
- $20,640
- 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
- $39,216
- Operating expenses
- $19,608
- Net operating income
- $19,608
- Annual debt service
- $41,615
- Annual cash flow
- -$22,007
- Cash on cash return
- -12.7%
- Down payment
- $173,750
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
- 2
- Building size
- 1,102 sqft
- Lot size
- 5,352 sqft
- Year built
- 1931
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 52
- MLS #
- 245999351
About this property
Welcome to your new investment property! Front unit offers 2 bedrooms 1 bath with an additional attached laundry room. The back unit offers 1 bedroom, 1 bathroom and an attached kitchenette and full bathroom. Enjoy ample front and back yard space plus a gate for additional privacy.
Location
135 W 87th Place
Los Angeles, Los Angeles, CA, 90003