← Back to listings
$899,000
10479 El Dorado
Los Angeles, Los Angeles, 91331
Duplex · 2 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 3.4%
- Assumed rent, all units
- $5,140/mo
- Units
- 2
- Price per unit
- $449,500
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $58,596
- Operating expenses
- $29,298
- Net operating income
- $29,298
- Annual debt service
- $53,830
- Annual cash flow
- -$24,532
- Cash on cash return
- -10.9%
- Down payment
- $224,750
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
- 2
- Building size
- 1,373 sqft
- Lot size
- 11,053 sqft
- Year built
- 1964
- Stories
- 1
- Garage spaces
- 0
- Cooling
- Gas
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248980988
About this property
Excellent investment opportunity or ideal owner occupied property. This duplex features two separate units, each unit offering 2 bedrooms and 1 bath.
Location
10479 El Dorado
Los Angeles, Los Angeles, CA, 91331