Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $4,540/mo
- Units
- 2
- Price per unit
- $550,000
- Est. annual NOI
- $27,240
- 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
- $51,756
- Operating expenses
- $25,878
- Net operating income
- $25,878
- Annual debt service
- $65,865
- Annual cash flow
- -$39,987
- Cash on cash return
- -14.5%
- Down payment
- $275,000
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
- 7,068 sqft
- Year built
- 1951
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 246919474
About this property
Excellent Investment Opportunity Near Burbank Town Center! This attached two-unit property sits on a spacious 7,068 sq. ft. corner lot. The front unit features 2 bedrooms and 1 bathroom, while the rear unit also offers 2 bedrooms and 1 bathroom. Both units are currently rented, providing established rental income. Conveniently located approximately 3 miles from Burbank Town Center, with easy access to shopping, dining, entertainment, transportation, and other everyday amenities. A great opportunity to own an income-producing property in a convenient location.
Location
6158 Cahuenga
Los Angeles, Los Angeles, CA, 91606