← Back to listings
$770,000
1212 E 42nd
Los Angeles, Los Angeles, 90011
Duplex · 2 units
Active · 9 days on market
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $3,600/mo
- Units
- 2
- Price per unit
- $385,000
- Est. annual NOI
- $21,600
- 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
- $41,040
- Operating expenses
- $20,520
- Net operating income
- $20,520
- Annual debt service
- $46,105
- Annual cash flow
- -$25,585
- Cash on cash return
- -13.3%
- Down payment
- $192,500
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 sqft
- Lot size
- 6,037 sqft
- Year built
- 1912
- Stories
- 0
- Garage spaces
- 2
- Style
- See Remarks
- Heating
- See Remarks
- Cooling
- See Remarks
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 9
- MLS #
- 246900165
About this property
¡¡¡¡SHORT SALE!!!! SUBJECT TO LENDER'S APPROVAL!!!! Two units for sale in Los Angeles*** Excellent opportunity for first time buyers*** Investors*** Front Unit 3 bedrooms****Second unit 3 bedrooms 1 bathroom***
Location
1212 E 42nd
Los Angeles, Los Angeles, CA, 90011