
Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $4,480/mo
- Units
- 2
- Price per unit
- $425,000
- Est. annual NOI
- $26,880
- 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
- $51,072
- Operating expenses
- $25,536
- Net operating income
- $25,536
- Annual debt service
- $50,896
- Annual cash flow
- -$25,360
- Cash on cash return
- -11.9%
- Down payment
- $212,500
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
- 2
- Building size
- 1,933 sqft
- Lot size
- 5,467 sqft
- Year built
- 1953
- Stories
- 1
- Garage spaces
- 1
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 248795412
About this property
A Rare Generational Property Opportunity! A truly unique opportunity to own a property that has been off the market for decades! This versatile duplex features two distinct living spaces, offering exciting potential for multigenerational living, extended family, or investment. The property includes a 2-bedroom, 1-bath residence and a 3-bedroom, 1.25-bath residence, creating possibilities for a variety of living arrangements. With its distinctive configuration and incredible potential, this is a rare chance to reimagine, renovate, and make this special property your own for generations to come. Buyers are encouraged to independently verify all property details, including the number and legal status of dwelling units, building and lot dimensions, zoning, permitted uses, rental information, and development potential. Property is offered subject to verification of all information by the buyer PROPERTY SOLD AS-IS. Seller makes no warranties or guarantees, express or implied, regarding the property's condition, systems, or components. Property requires repairs and is being sold in its present condition. Seller will make no repairs or provide credits for repairs. Buyer to conduct all desired inspections and independently verify square footage, bedroom and bathroom count, legal unit configuration, permits, zoning, parking, and all property information. Buyer to satisfy themselves as to the property's condition and suitability for their intended use. All offers are subject to seller approval.
Location
4167 W 162ND STREET
Lawndale, Los Angeles, CA, 90260