← Back to listings
Duplex at 3727 Olive
$774,900
3727 Olive
Huntington Park, Los Angeles, 90255
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$3,680/mo
Units
2
Price per unit
$387,450
Est. annual NOI
$22,080
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
$41,952
Operating expenses
$20,976
Net operating income
$20,976
Annual debt service
$46,399
Annual cash flow
-$25,423
Cash on cash return
-13.1%
Down payment
$193,725

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
1,740 sqft
Lot size
5,264 sqft
Year built
1969
Stories
1
Garage spaces
0
Pool
None
Status
Active
Days on market
1
MLS #
246258123

About this property

Great Investment Opportunity in Huntington Park! This well-positioned duplex offers an excellent opportunity for investors or buyers looking to live in one unit while generating rental income from the other. Each unit features 2 bedrooms and 1 bathroom with a functional layout and comfortable living spaces. The property also includes 3 covered carport parking spaces, providing convenient off-street parking for residents—an especially valuable feature in the area. Located in the City of Huntington Park, the property offers convenient access to shopping, restaurants, schools, public transportation, and major commuter routes. Whether you're looking to expand your investment portfolio, create multiple streams of rental income, or take advantage of an owner-occupant opportunity, this duplex offers plenty of potential. Don't miss the chance to own a versatile income-producing property in a centrally located Los Angeles County community.

Location

3727 Olive

Huntington Park, Los Angeles, CA, 90255

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

3727 Olive, Huntington Park CA | Multifamily for Sale