Est. cap rate

2.0%

Assumed rent, all units

$4,580/mo

Units

2

Price per unit

$699,500

Est. annual NOI

$27,480

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

2

Building size

1,995 sqft

Lot size

6,045 sqft

Year built

1923

Stories

1

Garage spaces

0

Cooling

Wall/Window Unit(s)

Pool

None

Status

Active

Days on market

0

MLS #

249177095

About this property

Rare vacant duplex in the heart of one of Los Angeles’s most sought-after neighborhoods. This two-unit property at 4363 N Eagle Rock Blvd offers two thoughtfully designed bungalow-style residences — ideal for the owner-occupant who wants rental income offsetting their mortgage, or the savvy investor adding a turnkey asset to their portfolio in highly desirable Eagle Rock. Both units have been extensively updated with modern finishes, delivering the quality and aesthetic that Eagle Rock’s discerning buyers expect. Steps from the Colorado Blvd corridor — lined with acclaimed restaurants, coffee roasters, and boutiques — and with easy freeway access to DTLA, Silver Lake, and Pasadena, this location commands consistent rental demand year-round. Live in one. Lease the other. Build equity in a neighborhood that keeps appreciating.

Location

4363 Eagle Rock

Los Angeles, Los Angeles, CA, 90041