
Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $4,520/mo
- Units
- 2
- Price per unit
- $349,500
- Est. annual NOI
- $27,120
- 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
- $51,528
- Operating expenses
- $25,764
- Net operating income
- $25,764
- Annual debt service
- $41,854
- Annual cash flow
- -$16,090
- Cash on cash return
- -9.2%
- Down payment
- $174,750
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
- 4
- Bathrooms
- 3
- Building size
- 2,008 sqft
- Lot size
- 4,800 sqft
- Year built
- 1949
- Stories
- 2
- Garage spaces
- 4
- Cooling
- Electric
- Pool
- None
- View
- City Lights
- Status
- Active
- Days on market
- 77
- MLS #
- 246565632
About this property
Rare El Sereno Duplex: Two Detached-Style Units with NO Common Walls! Perfect for an owner-user looking to live in one and rent the other, or a savvy investor seeking premium rents. 2618 Haven St is a newer, custom-built independent house featuring a spacious layout, an expansive kitchen, and garage parking. 2616 Haven St is a separate, detached 2BR/1BA unit with its own 2-car garage. Situated on a prime corner lot in the hot 90032 zip code, the property features a massive 4-car total garage capacity plus extra off-street parking—a rare LA premium! Separate structures offer ultimate tenant privacy, low maintenance, and high rental demand. Centrally located minutes from transit, dining, and universities, and perfectly positioned for future appreciation ahead of the LA 2028 Olympics. Properties with this detached layout and massive parking capacity are incredibly rare. Schedule your tour today!
Location
2616 Haven
Los Angeles, Los Angeles, CA, 90032