
Deal numbers
- Est. cap rate
- 2.0%
- Assumed rent, all units
- $4,620/mo
- Units
- 2
- Price per unit
- $699,950
- Est. annual NOI
- $27,720
- 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
- $52,668
- Operating expenses
- $26,334
- Net operating income
- $26,334
- Annual debt service
- $83,822
- Annual cash flow
- -$57,488
- Cash on cash return
- -16.4%
- Down payment
- $349,975
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
- 3,912 sqft
- Lot size
- 3,662 sqft
- Year built
- 1926
- Stories
- 3
- Garage spaces
- 1
- Heating
- See Remarks
- Cooling
- Ductless
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 58
- MLS #
- 246354719
About this property
**Opportunity meets location in the heart of Los Angeles!** Welcome to 4916 W 12th St, a spacious tri-level duplex offering nearly 4,000 square feet of living space and incredible potential for an owner-user, investor, or buyer looking to create something special. Featuring a total of 6 bedrooms and 4 bathrooms across two units, this property offers the space and flexibility that are increasingly hard to find in this part of the city. Yes, it needs some TLC, but that's exactly where the opportunity begins. Bring your vision and unlock the potential of this character-filled 1920s property. Live in one unit and explore the income potential of the other, create a multi-generational living setup, or reposition the property as a long-term investment. With generous room sizes, abundant natural light, multi-level living and recently updated electrical and mini-split systems, much of the foundation for something special is already here. Located in the desirable Mid-Wilshire area with convenient access to Miracle Mile, Koreatown, Downtown LA, shopping, dining, entertainment and major employment centers, this is more than a duplex, it's an opportunity to add value in one of Los Angeles' most centrally located neighborhoods. **Properties with this much space, flexibility and upside don't come around often. Bring your contractor, bring your ideas and come see the possibilities for yourself.**
Location
4916 W 12th
Los Angeles, Los Angeles, CA, 90019