Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $3,600/mo
- Units
- 2
- Price per unit
- $274,500
- 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
- $32,873
- Annual cash flow
- -$12,353
- Cash on cash return
- -9.0%
- Down payment
- $137,250
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
- 1,480 sqft
- Lot size
- 5,195 sqft
- Year built
- 1907
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 49
- MLS #
- 247875558
About this property
Versatile Duplex in the Heart of South Los Angeles Discover a prime investment opportunity in Los Angeles. This charming duplex offers 1,480 sq. ft. of living space on a 5,195 sq. ft. lot. The first unit features 5 bedrooms and 2 bathrooms (2 of the bedrooms may not be permitted), while the second unit offers 1 bedroom and 1 bathroom — providing flexible living arrangements for tenants, extended family, or an owner-occupant seeking rental income. Situated in a vibrant South Los Angeles neighborhood, this property is close to schools, parks, and public transportation. It’s a rare chance to own a versatile duplex in a sought-after location. Don’t miss out on this valuable investment opportunity.
Location
4169 Dorsey Street
Los Angeles, Los Angeles, CA, 90011