Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $3,660/mo
- Units
- 2
- Price per unit
- $349,500
- Est. annual NOI
- $21,960
- 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
- $41,724
- Operating expenses
- $20,862
- Net operating income
- $20,862
- Annual debt service
- $41,854
- Annual cash flow
- -$20,992
- Cash on cash return
- -12.0%
- Down payment
- $174,750
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
- 2,361 sqft
- Lot size
- 4,985 sqft
- Year built
- 1921
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247927909
About this property
Massive price reduction Duplex Current Rental Income $60816 7519 & 7525 S. Vermont Ave, Los Angeles, CA 90044 Spacious Cash Flowing Duplex on Corner Lot | Gated Prime Vermont Corridor Development Opportunity Welcome to this fantastic duplex opportunity in the rapidly growing Vermont Knolls neighborhood of South Los Angeles! This private, gated corner property features two well-maintained units, offering flexibility for both owner-occupants and investors alike. From the multifamily investment perspective this property has been pre approved for 14 units or more of new multifamily. 7525 S. Vermont Ave This generous unit offers 3 bedrooms, 1.5 baths, a spacious living room, and a large kitchen perfect for family gatherings. Enjoy the convenience of a separate laundry room and off-street parking for 2 cars. Tile flooring throughout and ample living space provide comfort and durability for everyday living. 7519 S. Vermont Ave Attached townhome-style unit featuring 2 oversized bedrooms and 1 updated bath, with modern touches in the kitchen and bathroom. Step outside to your private rear area, ideal for barbecues, entertaining, or additional storage. Both units are well-positioned near local transit, shopping, and dining, making this a prime investment in one of LA’s up-and-coming neighborhoods. With excellent income potential and desirable features, this duplex is a must-see! Highlights: Corner lot with gated privacy Separate addresses: live in one, rent the other! Off-street parking (2 spaces for 7525 unit) Updated interiors and spacious layouts Near transit, schools, and the growing Vermont Knolls community Don’t miss this incredible opportunity to own a versatile property in a high-demand location!
Location
7515 S Vermont Avenue
Los Angeles, Los Angeles, CA, 90044