Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $3,600/mo
- Units
- 2
- Price per unit
- $374,950
- Est. annual NOI
- $21,600
- 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
- $41,040
- Operating expenses
- $20,520
- Net operating income
- $20,520
- Annual debt service
- $44,902
- Annual cash flow
- -$24,382
- Cash on cash return
- -13.0%
- Down payment
- $187,475
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
- 5,004 sqft
- Lot size
- 5,004 sqft
- Year built
- 1912
- Stories
- 1
- Garage spaces
- 3
- Style
- Traditional
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247598707
About this property
Unlock the potential of this income-producing duplex, ideally situated near schools, parks, shopping centers, and everyday conveniences. This property offers investors the opportunity to own a versatile residential income property. With two separate units, the duplex provides built-in rental income potential and the flexibility that investors value whether you're looking to expand your portfolio, generate ongoing rental revenue, or take advantage of long-term appreciation potential. One of the units is not under rental control call or text agent for details
Location
907 E 50th
Los Angeles, Los Angeles, CA, 90011