← Back to listings
$1,200,000
1493 W 47th
Los Angeles, Los Angeles, 90062
Duplex · 2 units
Active · 20 days on market
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $3,880/mo
- Units
- 2
- Price per unit
- $600,000
- Est. annual NOI
- $23,280
- 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
- $44,232
- Operating expenses
- $22,116
- Net operating income
- $22,116
- Annual debt service
- $71,853
- Annual cash flow
- -$49,737
- Cash on cash return
- -16.6%
- Down payment
- $300,000
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
- 2
- Building size
- 2,841 sqft
- Lot size
- 5,717 sqft
- Year built
- 1912
- Stories
- 1
- Garage spaces
- 0
- Style
- Craftsman
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 20
- MLS #
- 247595377
About this property
Fully remodeled duplex for sale! Both turnkey and vacant for owner user or investor.
Location
1493 W 47th
Los Angeles, Los Angeles, CA, 90062