Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $4,400/mo
- Units
- 2
- Price per unit
- $389,500
- 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
- $46,644
- Annual cash flow
- -$21,564
- Cash on cash return
- -11.1%
- Down payment
- $194,750
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
- Building size
- 934 sqft
- Lot size
- 4,387 sqft
- Year built
- 1933
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- Electric
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 247362875
About this property
Well maintained duplex with long term tenants. One bedroom one bath. Front unit has updated kitchen and bathroom. Wall AC units and garages for each unit. Plenty of parking. Laundry units in each unit. Very cute complex. Possible ADU property (buyer to verify).
Location
7711 Apperson Street
Tujunga, Los Angeles, CA, 91042