
Deal numbers
- Est. cap rate
- 1.8%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $594,500
- 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.
- Effective gross income
- $40,584
- Operating expenses
- $20,292
- Net operating income
- $20,292
- Annual debt service
- $71,194
- Annual cash flow
- -$50,902
- Cash on cash return
- -17.1%
- Down payment
- $297,250
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
- 3,512 sqft
- Lot size
- 5,104 sqft
- Year built
- 2016
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 4
- MLS #
- 247359296
About this property
Welcome to 723 E 76th St, a spacious duplex offering an excellent opportunity for investors and owner-users alike. This two-unit property features two generously sized residences, each offering 5 bedrooms and 3 bathrooms, providing an impressive total of 10 bedrooms and 6 bathrooms. Situated on a 5,104-square-foot lot, the property offers ample living space and a versatile layout with approximately $60,000 in upgrades completed in 2026. The front unit features updated finishes including granite countertops, stainless steel appliances, subway tile, and laminate flooring, creating a modern and inviting living environment. The property also offers strong rental potential, with one unit generating $4,282 in monthly rental income. Located in the Los Angeles Southwest area, this substantial multi-unit property combines generous living space, thoughtful improvements, and excellent versatility for an investor or owner-user.
Location
723 E 76th Pl
Los Angeles, Los Angeles, CA, 90001