Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $4,280/mo
- Units
- 2
- Price per unit
- $374,500
- Est. annual NOI
- $25,680
- 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
- $48,792
- Operating expenses
- $24,396
- Net operating income
- $24,396
- Annual debt service
- $44,848
- Annual cash flow
- -$20,452
- Cash on cash return
- -10.9%
- Down payment
- $187,250
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
- 3
- Bathrooms
- 1
- Building size
- 800 sqft
- Lot size
- 4,801 sqft
- Year built
- 1914
- Stories
- 1
- Garage spaces
- 1
- Heating
- Floor Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 246397720
About this property
Perfect for Owner Occupant. ONLY 5% ($37,500.) DOWN FHA FINANCING. Charming 3 Bedroom 1 Bath Rear Home READY FOR IMMEDIATE OCCUPANCY!!! Desirable location near Von's Supermarket and Gaffey Street Bus lines. The homes each have a private Gated Patio. 3 Bedrooms and 1 Bath Home in the rear and 2 Bedroom 1 Bath home in the front with a Gated entrance. Best value in the neighborhood. Live in the 3 Bedroom home using the rent from the front home to help with the payment. At this price it doesn't make sense to pay rent. Hurry, this won't last!
Location
732 W 12th
San Pedro, Los Angeles, CA, 90731