← Back to listings
$799,999
3488 W 67th
Los Angeles, Los Angeles, 90043
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $3,800/mo
- Units
- 2
- Price per unit
- $400,000
- Est. annual NOI
- $22,800
- 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
- $43,320
- Operating expenses
- $21,660
- Net operating income
- $21,660
- Annual debt service
- $47,902
- Annual cash flow
- -$26,242
- Cash on cash return
- -13.1%
- Down payment
- $200,000
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
- 1,408 sqft
- Lot size
- 5,044 sqft
- Year built
- 1921
- Stories
- 1
- Garage spaces
- 0
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246027594
About this property
2 separate structures ( 2 Units)
Location
3488 W 67th
Los Angeles, Los Angeles, CA, 90043