
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $3,600/mo
- Units
- 2
- Price per unit
- $560,000
- 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.
- Effective gross income
- $41,040
- Operating expenses
- $20,520
- Net operating income
- $20,520
- Annual debt service
- $67,062
- Annual cash flow
- -$46,542
- Cash on cash return
- -16.6%
- Down payment
- $280,000
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
- 2,076 sqft
- Lot size
- 7,543 sqft
- Year built
- 1908
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 12
- MLS #
- 247290255
About this property
Rare opportunity to own two beautifully remodeled detach homes on one large lot! Located in Los Angeles, this unique property features two separate residences, each offering 3 bedrooms and 2 bathrooms. Both homes have been completely remodeled with modern finishes, updated kitchens and bathrooms, new flooring, fresh paint, and updated fixtures. The property also features a brand-new driveway and a spacious lot with plenty of outdoor space and parking potential. Conveniently located near shopping, restaurants, schools, parks, public transportation, and major streets and freeways, providing easy access to Downtown Los Angeles and surrounding areas. This versatile property is ideal for extended-family living, multi-generational households, or buyers seeking the flexibility of two separate residences. A rare find with excellent potential in a convenient Los Angeles location.
Location
4427 Lima
Los Angeles, Los Angeles, CA, 90011