Deal numbers
- Est. cap rate
- 3.0%
- Assumed rent, all units
- $5,580/mo
- Units
- 2
- Price per unit
- $562,500
- Est. annual NOI
- $33,480
- 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
- $63,612
- Operating expenses
- $31,806
- Net operating income
- $31,806
- Annual debt service
- $67,362
- Annual cash flow
- -$35,556
- Cash on cash return
- -12.6%
- Down payment
- $281,250
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
- 5
- Bathrooms
- 4
- Building size
- 2,214 sqft
- Lot size
- 5,845 sqft
- Year built
- 1951
- Stories
- 1
- Garage spaces
- 0
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248052177
About this property
Lawndale Duplex | $6,100/Month Current Rental Income | Exceptional Investment Opportunity Investors and owner-users, this is the opportunity you’ve been waiting for! Fully occupied duplex offering $6,100 in current monthly rental income with two well-sized units and ample driveway parking. The front residence features 3 bedrooms and 2 bathrooms and currently rents for $3,300/month, while the rear unit offers 2 bedrooms and 2 bathrooms and currently rents for $2,800/month. Situated in a desirable Lawndale location, this property provides the ideal combination of **immediate rental income, long-term appreciation potential, and owner-user flexibility. Live in one unit while collecting income from the other, or maximize the property as a pure investment. Conveniently located near shopping, restaurants, schools, major employment centers, and freeway access. Both units are currently tenant occupied, providing an investor with income from day one. Whether you're looking to expand your portfolio, house-hack your next purchase, or acquire a solid income-producing asset in the South Bay, this duplex offers flexibility and upside in a highly desirable location. Buyer to independently verify all property information, including square footage, bedroom/bathroom count, zoning, permits, rental information, and allowable uses with the appropriate authorities.
Location
4740 W 161st
Lawndale, Los Angeles, CA, 90260