
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.
- 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