Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $3,900/mo
- Units
- 2
- Price per unit
- $350,000
- Est. annual NOI
- $23,400
- 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
- $44,460
- Operating expenses
- $22,230
- Net operating income
- $22,230
- Annual debt service
- $41,914
- Annual cash flow
- -$19,684
- Cash on cash return
- -11.2%
- Down payment
- $175,000
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
- 3
- Bathrooms
- 2
- Building size
- 995 sqft
- Lot size
- 6,330 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 0
- Style
- Craftsman,Bungalow
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 120
- MLS #
- 248187714
About this property
2 unit income property in the heart of Cudahy. Featuring two detached units on a 6,328 sq ft lot, already zoned for three units perfect for investors or buyers looking for strong upside potential. The front residence offers a 2 bed / 1 bath layout and the rear unit is a 1 bed / 1 bath, giving you an ideal mix for steady rental demand.
Location
3938 Clara
Bell Gardens, Los Angeles, CA, 90201