Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $3,440/mo
- Units
- 2
- Price per unit
- $387,500
- Est. annual NOI
- $20,640
- 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
- $39,216
- Operating expenses
- $19,608
- Net operating income
- $19,608
- Annual debt service
- $46,405
- Annual cash flow
- -$26,797
- Cash on cash return
- -13.8%
- Down payment
- $193,750
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
- 1,816 sqft
- Lot size
- 5,639 sqft
- Year built
- 1890
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 19
- MLS #
- 247652893
About this property
Duplex with 2 stories for each unit. Good size lot, which may allow for ADU to be built. Separate gas and electric services and separate water heaters. Several mini-split HVAC units. Units are older and in need of refurbishment and upgrades. Copper plumbing upgrades, new electrical services, some new windows and new roof (2026). Please see all photos before making an offer. Inspection with accepted offer. Please do not go onto property or disturb tenants.
Location
143 E Avenue 32
Los Angeles, Los Angeles, CA, 90031