Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $3,880/mo
- Units
- 2
- Price per unit
- $374,950
- Est. annual NOI
- $23,280
- 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
- $44,232
- Operating expenses
- $22,116
- Net operating income
- $22,116
- Annual debt service
- $44,902
- Annual cash flow
- -$22,786
- Cash on cash return
- -12.2%
- 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
- 1,700 sqft
- Lot size
- 6,651 sqft
- Year built
- 1924
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 249183135
About this property
Great investment opportunity! These well-maintained duplex features 2 separate units each offering 2 bedrooms and 1 bathroom. Both units have been well cared for and share a spacious backyard, thoughtfully divided to provide privacy and separate outdoor spaces for each tenant. No Garage. An excellent opportunity for investors or owner occupants looking to own an income-producing property in Wilmington, Ca.
Location
1252 Mcdonald
Wilmington, Los Angeles, CA, 90744