Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $422,500
- Est. annual NOI
- $21,360
- 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
- $40,584
- Operating expenses
- $20,292
- Net operating income
- $20,292
- Annual debt service
- $50,596
- Annual cash flow
- -$30,304
- Cash on cash return
- -14.3%
- Down payment
- $211,250
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
- 1,914 sqft
- Lot size
- 3,250 sqft
- Year built
- 2026
- Stories
- 2
- Garage spaces
- 2
- Heating
- Central
- Pool
- None
- Status
- Active
- Days on market
- 108
- MLS #
- 246398550
About this property
New Construction! Built in 2026, this property features a two-story main residence with an attached ADU (Accessory Dwelling Unit), Ideal for homeowners and investors alike, you can live in the main home while generating rental income from the ADU, or use the additional space for extended family or guests. Solar panels are paid off. This is a rare opportunity to own a versatile, income-producing property.
Location
2019 E 105 Street
Los Angeles, Los Angeles, CA, 90002