
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $6,880/mo
- Units
- 2
- Price per unit
- $675,000
- Est. annual NOI
- $41,280
- 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
- $78,432
- Operating expenses
- $39,216
- Net operating income
- $39,216
- Annual debt service
- $80,834
- Annual cash flow
- -$41,618
- Cash on cash return
- -12.3%
- Down payment
- $337,500
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
- 5
- Bathrooms
- 2
- Building size
- 1,622 sqft
- Lot size
- 7,257 sqft
- Year built
- 1939
- Stories
- 1
- Garage spaces
- 2
- Style
- Bungalow
- Heating
- None
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 59
- MLS #
- 246320499
About this property
Just Reduced!!! Unique Duplex Opportunity with Investment Potential Calling all investors and owner-occupants! This unique duplex-style property offers an excellent opportunity for rental income, multigenerational living, or the option to live in one home while renting the other. The property features two separate homes, each with its own garage and private yard. The home on Fair Avenue offers 2 bedrooms and 1 bathroom, while the home on Klump Avenue features 3 bedrooms and 1 bathroom. The lot extends from Fair Avenue through Klump Avenue, providing a distinctive layout and added versatility. With two independent residences, this property offers flexibility for investors seeking rental income or buyers looking for additional space and income potential. Conveniently located near restaurants, and shopping, schools, this is an opportunity worth exploring. Don’t miss the chance to own a unique property with multiple possibilities!
Location
5701 Fair
North Hollywood, Los Angeles, CA, 91601