← Back to listings
$1,248,888
6558 FIGUEROA
Highland Park, Los Angeles, 90042
Duplex · 2 units
Active · 1 days on market
Deal numbers
- Est. cap rate
- 2.2%
- Assumed rent, all units
- $4,640/mo
- Units
- 2
- Price per unit
- $624,444
- Est. annual NOI
- $27,840
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $52,896
- Operating expenses
- $26,448
- Net operating income
- $26,448
- Annual debt service
- $74,780
- Annual cash flow
- -$48,332
- Cash on cash return
- -15.5%
- Down payment
- $312,222
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
- 2,632 sqft
- Lot size
- 5,091 sqft
- Year built
- 2006
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 248758086
About this property
UPSTAIR UNITS IS VACANT FOR OWNER TO LIVE IN . CURRENT RENT OVER 3K OF 4 BEDROOMS AND TWO FULL BATH .. OFFER SUBJECT TO INSPECTION
Location
6558 FIGUEROA
Highland Park, Los Angeles, CA, 90042