Deal numbers
- Est. cap rate
- 3.7%
- Assumed rent, all units
- $3,680/mo
- Units
- 2
- Price per unit
- $299,950
- Est. annual NOI
- $22,080
- 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
- $41,952
- Operating expenses
- $20,976
- Net operating income
- $20,976
- Annual debt service
- $35,920
- Annual cash flow
- -$14,944
- Cash on cash return
- -10.0%
- Down payment
- $149,975
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
- 1,781 sqft
- Lot size
- 5,565 sqft
- Year built
- 1932
- Stories
- 1
- Garage spaces
- 0
- Style
- See Remarks
- Heating
- None,Solar
- Cooling
- None
- Pool
- None
- View
- None,Neighborhood
- Status
- Active
- Days on market
- 21
- MLS #
- 247595281
About this property
~Great Investment Opportunity~ Calling out all Investors, Flippers & Builders to add Cedar St. to your portfolio! Excellent location in the City of Huntington Park. Duplex: Living sq ft of 1781, front house offers 2 bedrooms 1 bath and rear 2 bedroom 1 bath (attached). The Rear of the property offers a detached unit used as storage room with side rear yard with private entry and fence for privacy. Side of exterior of property has Common laundry area for Tenants. The property offers a lot size of 5563 on-site parking and additional potential for an ADU conversion or additional dwelling unit, subject to buyer investigation and verification of zoning, permits, and applicable City requirements (Title Show Triplex). Hurry this Summer Special will not last!!
Location
6333 Cedar
Huntington Park, Los Angeles, CA, 90255