Est. cap rate

2.7%

Assumed rent, all units

$3,640/mo

Units

2

Price per unit

$400,000

Est. annual NOI

$21,840

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.

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

1,599 sqft

Lot size

5,027 sqft

Year built

1928

Stories

1

Garage spaces

2

Heating

Wall Furnace

Cooling

Wall/Window Unit(s)

Pool

None

View

None

Status

Active

Days on market

3

MLS #

246436524

About this property

East Los Angeles Duplex with ADU Potential Great duplex opportunity in the heart of East Los Angeles, just north of Whittier Boulevard and conveniently located near a variety of shops, restaurants, and everyday amenities. The front residence is a spacious 3-bedroom, 1-bath home with no shared walls and its own detached 2-car garage. The rear unit features 1 bedroom and 1 bathroom, offering additional rental income or flexibility for extended family. The detached 2-car garage also presents exciting potential for an ADU conversion, providing an opportunity to further maximize the property's income and living space. A versatile property with excellent potential for investors or owner-users looking to build equity in a desirable East Los Angeles location.

Location

727 Oakford

East Los Angeles, Los Angeles, CA, 90022