Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $5,140/mo
- Units
- 2
- Price per unit
- $475,000
- Est. annual NOI
- $30,840
- 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
- $58,596
- Operating expenses
- $29,298
- Net operating income
- $29,298
- Annual debt service
- $56,883
- Annual cash flow
- -$27,585
- Cash on cash return
- -11.6%
- Down payment
- $237,500
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
- 4
- Bathrooms
- 3
- Building size
- 1,783 sqft
- Lot size
- 15,326 sqft
- Year built
- 1938
- Stories
- 1
- Garage spaces
- 1
- Style
- Traditional
- Heating
- Natural Gas,Floor Furnace,Wall Furnace
- Cooling
- Wall/Window Unit(s),Evaporative Cooling
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248325809
About this property
Reduced price.Two separate houses on one huge lot, each with its own front and back yard. Front house has three bedrooms (one of the bedrooms is a converted den), one and one half baths. wood floors in bedrooms, carpet in living room, swamp cooler and wall air conditioners, nice kitchen with lots of cabinet space, tile counters, attached garage, front and back yard. Back unit is a two bedrooms and one bath, wood floors in living room and bedrooms, air conditioner, two cars carport, front and back yard, fruit trees.
Location
11811 Peoria Street
Sun Valley, Los Angeles, CA, 91352