Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $3,640/mo
- Units
- 2
- Price per unit
- $422,500
- Est. annual NOI
- $21,840
- 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.
- Effective gross income
- $41,496
- Operating expenses
- $20,748
- Net operating income
- $20,748
- Annual debt service
- $50,596
- Annual cash flow
- -$29,848
- Cash on cash return
- -14.1%
- Down payment
- $211,250
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
- 1,888 sqft
- Lot size
- 8,018 sqft
- Year built
- 1951
- Stories
- 2
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 32
- MLS #
- 249106046
About this property
Great Los Angeles Duplex Opportunity, just Minutes from Downtown LA! Welcome to 468 S Fetterly Ave., a fantastic opportunity to own a duplex in a centrally located and highly accessible area of Los Angeles. Don't miss the opportunity to own a duplex on a sizable lot with excellent freeway access to the 5, 60, and 710 freeway.
Location
468 S Fetterly
Los Angeles, Los Angeles, CA, 90022