Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $3,860/mo
- Units
- 2
- Price per unit
- $362,500
- Est. annual NOI
- $23,160
- 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
- $44,004
- Operating expenses
- $22,002
- Net operating income
- $22,002
- Annual debt service
- $43,411
- Annual cash flow
- -$21,409
- Cash on cash return
- -11.8%
- Down payment
- $181,250
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
- 1,982 sqft
- Lot size
- 4,903 sqft
- Year built
- 1925
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 246302741
About this property
Excellent Owner-User or Investment Opportunity! This Los Angeles duplex features two separate residential structures on one lot, offering privacy, flexibility, and multiple possibilities for the next owner. The property consists of a 3-bedroom, 1-bath unit and a 2-bedroom, 2-bath unit, for a total of approximately 1,982 square feet of living area on an approximately 4,903-square-foot lot. The 3-bedroom unit creates an excellent opportunity for an owner-user to move in and collect income from the second unit, or for an investor to lease the unit at current market rent. The property also features a long driveway with parking for approximately three cars, a gated front yard, and a storage shed located at the rear of the property. With two separate homes on one lot, this property offers versatility for rental income, extended family, or multigenerational living. Conveniently located near shopping, transportation, schools, and major thoroughfares. Two separate homes. One unit. Income potential from day one. A great opportunity for an owner-user or investor looking to build long-term value in Los Angeles.
Location
1438 W 95th Street W
Los Angeles, Los Angeles, CA, 90047