Deal numbers
- Est. cap rate
- 3.2%
- Assumed rent, all units
- $3,680/mo
- Units
- 2
- Price per unit
- $347,500
- Est. annual NOI
- $22,080
- 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
- $41,952
- Operating expenses
- $20,976
- Net operating income
- $20,976
- Annual debt service
- $41,615
- Annual cash flow
- -$20,639
- Cash on cash return
- -11.9%
- Down payment
- $173,750
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
- 2
- Building size
- 1,712 sqft
- Lot size
- 4,654 sqft
- Year built
- 1921
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 248990032
About this property
Great investment opportunity. Excellent location in the city of Huntington Park County of Los Angeles no pre-sale, as per Tile showing 3 bedroom, 2baths But property show 2 bedroom each unit (Detached) Property is near to shopping stores and school.
Location
2468 Santa Ana
Huntington Park, Los Angeles, CA, 90255