Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $4,440/mo
- Units
- 2
- Price per unit
- $395,000
- Est. annual NOI
- $26,640
- 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
- $50,616
- Operating expenses
- $25,308
- Net operating income
- $25,308
- Annual debt service
- $47,303
- Annual cash flow
- -$21,995
- Cash on cash return
- -11.1%
- Down payment
- $197,500
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
- 2
- Bathrooms
- 2
- Building size
- 1,263 sqft
- Lot size
- 4,849 sqft
- Year built
- 1956
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- Hills
- Status
- Active
- Days on market
- 49
- MLS #
- 246421942
About this property
Duplex in hillside of Glassell park. Both units are currently occupied by tenants. 3064 Isabel has 1 bedroom 1 bath, 3066 Isabel has 1 bedroom 1 bath, 2 car attached garage, laundry area for each unit. Beautiful terraced backyard. Nice view from the living rooms and bedrooms. Very well maintained property. Conveniently located approximately 4 miles from Dodger Stadium, 3 miles from Elysian Park, and 5 miles from Griffith Park, offering easy access to some of Los Angeles’ most recognizable recreational destinations, along with nearby shopping, dining, entertainment, and major transportation routes.
Location
3064 Isabel
Los Angeles, Los Angeles, CA, 90065