← Back to listings
$720,000
177 W Avenue 26
Los Angeles, Los Angeles, 90031
Duplex · 2 units
Active · 2 days on market
Deal numbers
- Est. cap rate
- 4.5%
- Assumed rent, all units
- $5,420/mo
- Units
- 2
- Price per unit
- $360,000
- Est. annual NOI
- $32,520
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $61,788
- Operating expenses
- $30,894
- Net operating income
- $30,894
- Annual debt service
- $43,112
- Annual cash flow
- -$12,218
- Cash on cash return
- -6.8%
- Down payment
- $180,000
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
- 7
- Bathrooms
- 2
- Building size
- 2,319 sqft
- Lot size
- 6,982 sqft
- Year built
- 1898
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 2
- MLS #
- 247560703
About this property
Investment opportunity for a savvy investor!! Front house is 1 bedroom 1 bath, Back house is 7 bedrooms 2 1/2 baths with potential for ADU additions.
Location
177 W Avenue 26
Los Angeles, Los Angeles, CA, 90031