Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $3,640/mo
- Units
- 2
- Price per unit
- $445,000
- Est. annual NOI
- $21,840
- 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
- $41,496
- Operating expenses
- $20,748
- Net operating income
- $20,748
- Annual debt service
- $53,291
- Annual cash flow
- -$32,543
- Cash on cash return
- -14.6%
- Down payment
- $222,500
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
- 1,900 sqft
- Lot size
- 6,100 sqft
- Year built
- 1950
- Stories
- 1
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 247978494
About this property
Discover the possibilities of this duplex, located in a quiet neighborhood in Los Angeles, featuring two separate residences: The front unit is a one-bedroom ,one-bath and the second unit is a two-bedroom, one-bath . Perfectly situated between Montebello and Monterey Park, it provides convenient access to shopping, community parks, and recreation centers. An appealing opportunity for buyers seeking a versatile property in a well-connected location.
Location
5600 Via San Delarro
East Los Angeles, Los Angeles, CA, 90022