Est. cap rate

1.2%

Assumed rent, all units

$3,500/mo

Units

2

Price per unit

$849,500

Est. annual NOI

$21,000

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.

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

3

Building size

4,468 sqft

Lot size

4,640 sqft

Year built

2024

Stories

1

Garage spaces

2

Style

Contemporary

Heating

Central

Cooling

Central Air

Pool

None

View

City Lights,Neighborhood

Status

Active

Days on market

0

MLS #

249057108

About this property

Introducing a remarkable opportunity to own a newly constructed, 2 unit residence and ADU in East Los Angeles. This splendid property features two meticulously designed units spread across three expansive stories, each mirroring the other’s elegance. Unit 1 has 5 well-appointed bedrooms, including a spacious primary bedroom, and 5 pristine bathrooms, ensuring ample privacy and convenience. Unit 2 has 6 Bedrooms and 6 Baths. Every detail has been considered. The ADU offers 2 Bed/2 baths with an splendid and spacious design, from the installation of cutting-edge solar panels to newly air conditioning systems and sewer lines; everything is fresh and ready to cater to a modern lifestyle. 2-car garage plus 2 car parking space ensuring your vehicles are securely stored. The thoughtful addition of solar panels not only reduces utility bills. Location is everything, and this property doesn’t disappoint! THE UNIT OFFERS, Spacious Living Room, Master Bedroom with Large Closets. Kitchen includes full customized cabinetry with Quartz Counter tops. Bathroom w/Modern Cabinetry and Beautiful Faucets. Recessed Lighting throughout the entire home. Fire Sprinkler System. Central A/C, heating units, windows and Laundry room in each house. New Electrical and Plumbing. Come & admire this modern home that is fully fenced giving complete privacy. Property has 2 individual Water, Electric & Gas Meters. Must see property to appreciate every beautiful detail on this home. Newly constructed unit with a beautifull green environment

Location

440 N Bernal

Los Angeles, Los Angeles, CA, 90063