← Back to listings
Duplex at 16581 E 61st
$749,900
16581 E 61st
Los Angeles, Los Angeles, 90001
Duplex · 2 units
Active · 1 days on market

Deal numbers

Est. cap rate
2.8%
Assumed rent, all units
$3,560/mo
Units
2
Price per unit
$374,950
Est. annual NOI
$21,360
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.

5.0%
50%
25%
7.00%
Effective gross income
$40,584
Operating expenses
$20,292
Net operating income
$20,292
Annual debt service
$44,902
Annual cash flow
-$24,610
Cash on cash return
-13.1%
Down payment
$187,475

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
1,516 sqft
Lot size
6,890 sqft
Year built
1948
Stories
1
Garage spaces
2
Style
Traditional
Heating
Wall Furnace
Cooling
None
Pool
None
View
Peek-A-Boo
Status
Active
Days on market
1
MLS #
246574227

About this property

BEST PRICE IN LOS ANGELES !!!! EXCELLENT LOCATION THAT OFFERS A PERFECT BLEND OF COMFORT & CONVENIENCE PROVIDING EASY ACCES TO DOWN TOWN & ALL RECREATIONAL PLACES IN LOS ANGELES- SO-FI STADIUM,LA LIVE, ALL STADIUMS, THEATERS & MORE THAT THE CITY OFFERS. 2 SEPARATE HOUSES IN A LOT + 2 CAR GARAGE READY TO BE CONVERTED IN A ADU AND GET MORE INCOME AND RETURN ON YOUR INVESTMENT!! GATED ENTRANCE PLUS A LONG DRIVE WAY TO PARK 6 CARS, IS A GREAT OPPORTUNITY !!! FRONT HOUSE CURRENTLY USED AS A 3 BEDROOMS AND BACK HOUSE USED AS 2 BEDROOMS, PLEASE DO NOT CONTACT OR DISTURB THE OCCUPANTS OF THE PROPERTIES, CONTACT LISTING AGENT FOR ALL CONCERNS. Broker/Agent does not guarantee accuracy of square footage, lot size, zoning, rent control, permits, use codes, schools and/or other information concerning the conditions or features of the property provided by the seller or obtained from public records. Buyer is advised to independently verify the accuracy of all information through personal inspections and with appropriate professionals.

Location

16581 E 61st

Los Angeles, Los Angeles, CA, 90001

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

16581 E 61st, Los Angeles CA | Multifamily for Sale