Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $4,660/mo
- Units
- 2
- Price per unit
- $747,500
- Est. annual NOI
- $27,960
- 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
- $53,124
- Operating expenses
- $26,562
- Net operating income
- $26,562
- Annual debt service
- $89,516
- Annual cash flow
- -$62,954
- Cash on cash return
- -16.8%
- Down payment
- $373,750
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
- Bedrooms
- 2
- Building size
- 2,065 sqft
- Lot size
- 45,983 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 4
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 247406236
About this property
Incredible 2 on a lot opportunity that sits on over an acre of property. Each unit has its own mailing address, seperate utilities, and separate two-car garages. Both units get to experience panoramic views that stretch all the way to the ocean. Property next door on 7.2 acres at 1431 Vista Del Valle is also for sale.
Location
1441 Vista del Valle Way
La Habra Heights, Los Angeles, CA, 90631