
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.
- 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