Deal numbers
- Est. cap rate
- 4.1%
- Assumed rent, all units
- $3,700/mo
- Units
- 2
- Price per unit
- $272,500
- Est. annual NOI
- $22,200
- 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
- $42,180
- Operating expenses
- $21,090
- Net operating income
- $21,090
- Annual debt service
- $32,633
- Annual cash flow
- -$11,543
- Cash on cash return
- -8.5%
- Down payment
- $136,250
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
- 2
- Building size
- 1 sqft
- Lot size
- 5,504 sqft
- Year built
- 1947
- Stories
- 1
- Garage spaces
- 2
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248386405
About this property
Where can you find a decent duplex in LA for under 600k? The unit offers 2 bd, 1 ba, with each unit having its own laundry room, small pantry, access to backyard privacy, and covered patio. Unit 2310 offers a larger backyard, access to a 2-car garage, and extra parking, unlike unit 2312.
Location
2310 W Compton
Compton, Los Angeles, CA, 90220