
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $4,540/mo
- Units
- 2
- Price per unit
- $400,000
- Est. annual NOI
- $27,240
- 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
- $51,756
- Operating expenses
- $25,878
- Net operating income
- $25,878
- Annual debt service
- $47,902
- Annual cash flow
- -$22,024
- Cash on cash return
- -11.0%
- Down payment
- $200,000
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
- 1,205 sqft
- Lot size
- 5,444 sqft
- Year built
- 1949
- Stories
- 1
- Garage spaces
- 3
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 8
- MLS #
- 247684128
About this property
Centrally Located Duplex with Excellent Potential! Great opportunity to own a centrally located duplex featuring a 2-bedroom, 1-bath unit and a 1-bedroom, 1-bath unit. The property offers a functional layout with plenty of parking available in both the driveway and backyard. A detached garage, currently utilized for storage, adds valuable versatility and additional space. The garage may offer the potential to be converted into an ADU, subject to city approval, zoning, permits, and applicable building requirements. With two separate units, ample parking, a detached garage, and potential for future expansion, this property offers lots of possibilities for an owner-user or investor. A great opportunity to explore the existing rental potential while adding value through future improvements.
Location
6106 Colfax Avenue
North Hollywood, Los Angeles, CA, 91606