
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $4,400/mo
- Units
- 2
- Price per unit
- $698,444
- Est. annual NOI
- $26,400
- 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
- $50,160
- Operating expenses
- $25,080
- Net operating income
- $25,080
- Annual debt service
- $83,642
- Annual cash flow
- -$58,562
- Cash on cash return
- -16.8%
- Down payment
- $349,222
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
- 2,052 sqft
- Lot size
- 11,973 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 1
- Heating
- Central
- Cooling
- Central Air
- Pool
- In Ground,Private
- View
- Mountain(s),City Lights,Pool
- Status
- Active
- Days on market
- 5
- MLS #
- 247292286
About this property
TWO HOUSE ON A LOT! This Tujunga duplex offering resort-style living, privacy, and income potential on an expansive 11,970 sq. ft. lot. Featuring two legal residences, a sparkling pool, beautiful hardscaping, and a detached garage, this property offers exceptional flexibility for multi-generational living, rental income, or guests.The front residence features 3 bedrooms and 2 bathrooms with warm wood-style flooring, recessed lighting, large picture windows, and an updated kitchen with white shaker cabinetry, granite countertops, subway tile backsplash, and stainless steel appliances. The impressive primary suite features wood-beam details, floor-to-ceiling windows overlooking the pool, and direct backyard access. The separate rear residence offers 1 bedroom and 1 bathroom, providing additional living or income possibilities. Outside, enjoy an entertainer’s backyard with an oversized paver patio, generously sized pool, and covered lounge with ceiling fan, heaters, and space for a TV and seating. Ample driveway parking and mature landscaping complete this unique Tujunga property.
Location
6911 Valmont Street
Tujunga, Los Angeles, CA, 91042