
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $3,640/mo
- Units
- 2
- Price per unit
- $419,950
- 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.
- Effective gross income
- $41,496
- Operating expenses
- $20,748
- Net operating income
- $20,748
- Annual debt service
- $50,291
- Annual cash flow
- -$29,543
- Cash on cash return
- -14.1%
- Down payment
- $209,975
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
- 1,544 sqft
- Lot size
- 5,755 sqft
- Year built
- 1908
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 14
- MLS #
- 246498080
About this property
(Back on the market, Buyer did not performed)no fault of the seller. Beautifully renovated duplex in Boyle Heights featuring two detached units, offering an excellent opportunity for an owner-user or investor. The front residence offers 3 bedrooms and 2 bathrooms with a functional and comfortable layout, while the rear unit features 1 bedroom and 1 bathroom, providing flexibility for extended family, rental income, or additional living space. Both units have been recently renovated with modern updates throughout, creating move-in-ready living spaces. The property sits on a spacious lot and offers the convenience of separate units with excellent potential in a desirable Los Angeles location. Only 3.8 miles from Dodger Stadium, and ideally situated near Downtown Los Angeles, major freeways, shopping, dining, schools, and everyday amenities. A great opportunity to own a turnkey duplex with multiple living and income possibilities.
Location
2627 Pomeroy Avenue
Los Angeles, Los Angeles, CA, 90033