← Back to listings
Duplex at 4151 Compton Avenue
$749,900
4151 Compton Avenue
Los Angeles, Los Angeles, 90011
Duplex · 2 units
Active · 113 days on market

Deal numbers

Est. cap rate
2.9%
Assumed rent, all units
$3,600/mo
Units
2
Price per unit
$374,950
Est. annual NOI
$21,600
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
$41,040
Operating expenses
$20,520
Net operating income
$20,520
Annual debt service
$44,902
Annual cash flow
-$24,382
Cash on cash return
-13.0%
Down payment
$187,475

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
1,898 sqft
Lot size
5,178 sqft
Year built
1946
Stories
1
Garage spaces
1
Pool
None
Status
Active
Days on market
113
MLS #
249060038

About this property

"Welcome to Your Dream Home Opportunity" Discover the epitome of versatility with our exceptional units now available for sale! Nestled in the heart of tranquility, these units boast the perfect blend of spaciousness and functionality. Imagine the luxury of having not one, but two stunning abodes at your fingertips! The front unit features a lavish layout of 4 bedrooms and 2 baths, offering ample space for a growing family or hosting cherished guests. Meanwhile, the charming back unit offers 2 cozy bedrooms and 1 bath, ideal for a small family or as a private retreat. Whether you're seeking the joys of shared living with loved ones or envisioning separate, yet close-knit spaces, this property is tailored to fulfill your every desire. Embrace the opportunity for harmonious living and seize your chance to make this exceptional property yours today!

Location

4151 Compton Avenue

Los Angeles, Los Angeles, CA, 90011

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

4151 Compton Ave, Los Angeles CA | Multifamily for Sale