
Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $3,860/mo
- Units
- 2
- Price per unit
- $437,500
- Est. annual NOI
- $23,160
- 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
- $44,004
- Operating expenses
- $22,002
- Net operating income
- $22,002
- Annual debt service
- $52,393
- Annual cash flow
- -$30,391
- Cash on cash return
- -13.9%
- Down payment
- $218,750
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
- 3
- Bathrooms
- 2
- Building size
- 1,500 sqft
- Lot size
- 6,708 sqft
- Year built
- 1927
- Stories
- 2
- Garage spaces
- 2
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 51
- MLS #
- 247861245
About this property
Major Price Improvement!!! Motivated Seller!!! Charming Spanish-style multi-family property with endless potential. The main home features 2 bedrooms, 1 bath. a formal dining room, breakfast nook, fireplace and hardwood floors that showcase its classic character. A 1 bedroom, 1 bath back unit offers added income or extended family living. Long driveway and 2 car garage offer plenty of parking. Situated on a large lot, perfect for outdoor relaxation, entertainment, gatherings or room to reimagine. Inglewood adjacent and conveniently located near major freeways, LAX, schools, shopping, dining and entertainment: SoFi Stadium, Hollywood Park, the Forum and Cosm. Welcome to the perfect family property and investment opportunity! (2136 & 2136 1/2)
Location
2136 W 75th Street
Los Angeles, Los Angeles, CA, 90047