
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $3,880/mo
- Units
- 2
- Price per unit
- $419,500
- Est. annual NOI
- $23,280
- 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
- $44,232
- Operating expenses
- $22,116
- Net operating income
- $22,116
- Annual debt service
- $50,237
- Annual cash flow
- -$28,121
- Cash on cash return
- -13.4%
- Down payment
- $209,750
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
- Building size
- 1,632 sqft
- Lot size
- 4,800 sqft
- Year built
- 1966
- Stories
- 1
- Garage spaces
- 0
- Style
- Traditional,Ranch
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 17
- MLS #
- 247879128
About this property
Step into an inviting duplex that offers the flexibility and space to fit a variety of lifestyles. Featuring two separate 2-bedroom, 1-bath units, each with approximately 816 square feet of living space, the property provides a unique opportunity for comfortable living alongside rental potential. Each unit has its own private entrance, creating a natural sense of separation and privacy. Bring your vision and toolbox: make it yours. Outdoor space and on-site parking provide added convenience, and separate gas and electric meters make managing each unit straightforward. With both units delivered vacant and no HOA, the possibilities are open whether you choose to live in one and rent the other, accommodate extended family, or lease both for income potential. This is a property that offers flexibility today while providing room to make it your own for years to come.
Location
1422 E Mauretania Street
Los Angeles, Los Angeles, CA, 90744