Deal numbers
- Est. cap rate
- 4.2%
- Assumed rent, all units
- $3,660/mo
- Units
- 2
- Price per unit
- $262,500
- Est. annual NOI
- $21,960
- 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
- $41,724
- Operating expenses
- $20,862
- Net operating income
- $20,862
- Annual debt service
- $31,436
- Annual cash flow
- -$10,574
- Cash on cash return
- -8.1%
- Down payment
- $131,250
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
- 1,280 sqft
- Lot size
- 2,568 sqft
- Year built
- 1943
- Stories
- 1
- Garage spaces
- 0
- Heating
- Wall Furnace
- Pool
- None
- Status
- Active
- Days on market
- 27
- MLS #
- 248805088
About this property
2 Homes on One Lot! This duplex offers an outstanding opportunity for both investors and owner-occupants. The property features two separate 2-bedroom / 1-bath units and will be delivered with both units vacant at the close of escrow. Each unit is separately metered, including two individual water meters, so tenants pay their own utilities—helping keep landlord expenses low. Recent upgrades include quartz countertops, new flooring, and fresh interior paint, creating a clean, modern feel throughout. A fantastic chance to secure strong rental income today with future growth potential in a convenient Los Angeles location.
Location
10206 S Vermont
Los Angeles, Los Angeles, CA, 90044