Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $3,660/mo
- Units
- 2
- Price per unit
- $447,500
- Est. annual NOI
- $21,960
- 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
- $41,724
- Operating expenses
- $20,862
- Net operating income
- $20,862
- Annual debt service
- $53,590
- Annual cash flow
- -$32,728
- Cash on cash return
- -14.6%
- Down payment
- $223,750
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
- Building size
- 1,615 sqft
- Lot size
- 6,075 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 1
- Pool
- None
- Status
- Active
- Days on market
- 31
- MLS #
- 246425932
About this property
Great investment opportunity for an investor or for first home buyers to living in one and rent the others, this property consist to front house 2 bedroom2 bathrooms with kitchen single completed with kitchen and bathroom and living room, detached 1 bedroom and 1 bathroom, also have 3 cars garage has been converted its have been converted its have a large storage 14 per 20 its 3 years old that will be stay on property must see it. 2 units will be delivered vacant at close of Escrow. Call me for more details. 323-440-3869 or 323-803-8248.
Location
415 95th Street
Los Angeles, Los Angeles, CA, 90044