
Deal numbers
- Est. cap rate
- 1.9%
- Assumed rent, all units
- $5,000/mo
- Units
- 2
- Price per unit
- $800,000
- Est. annual NOI
- $30,000
- 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
- $57,000
- Operating expenses
- $28,500
- Net operating income
- $28,500
- Annual debt service
- $95,804
- Annual cash flow
- -$67,304
- Cash on cash return
- -16.8%
- Down payment
- $400,000
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
- 2
- Building size
- 1,759 sqft
- Lot size
- 5,850 sqft
- Year built
- 1952
- Stories
- 1
- Garage spaces
- 3
- Style
- Traditional,Bungalow
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 11
- MLS #
- 248197150
About this property
DUPLEX FOR SALE - UPDATED WITH CHARM INPLACE - Treelined street leads to a home, nestled in the heart of charming Atwater Village, this beautiful one-story front-and-back duplex offers the perfect blend of timeless character & CHARM GALORE and modern convenience. GARAGE parking, PRIVATE GATED YARD thoughtful upgrades, a newer electrical panel, UPDATED central SPLIT UNIT HIGHLY EFFIECENT air conditioning, and the kind of pride of ownership that’s evident throughout. So many updated done right, a true must see. GORGEOUS Original hardwood floors. Stunning detail in hardware and old school wants for the character of vintage. Newer DUAL PANE FABULOUS WINDOWS THROUGHOUT. Newer roof and SOLAR. Again, the right amenities while preserving its original charm would be an understatement. The floor plans are highly functional, creating comfortable living spaces that feel both warm and inviting. Drought tolerant updated landscaping. Fenced yard for privacy and safety. Living in Atwater Village means enjoying one of Los Angeles’ most desirable neighborhoods. Just moments away are the vibrant restaurants, cafés, boutiques, and neighborhood favorites along Hillhurst Avenue and Vermont Avenue. Spend weekends exploring the iconic Griffith Park, home to miles of hiking trails and horseback riding trails, the Griffith Observatory, the Greek Theatre, and the world-famous Los Angeles Zoo. Appreciate the nearby Hollywood Hills and Santa Monica Mountains views with breathtaking sunsets from the living room in front of the enchanting fireplace. With easy access to Downtown Los Angeles and major freeways, this location provides exceptional convenience while maintaining the peaceful charm that has made Atwater Village one of the city’s most treasured neighborhoods. Whether you’re looking for an owner-user opportunity, multi-generational living, or an exceptional investment, this sophisticated property offers the rare combination of classic Los Angeles character, tasteful modern updates, and an unbeatable location.
Location
3707 Valleybrink Road
Los Angeles, Los Angeles, CA, 90039