Est. cap rate

2.4%

Assumed rent, all units

$3,660/mo

Units

2

Price per unit

$464,500

Est. annual NOI

$21,960

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

3,089 sqft

Lot size

6,088 sqft

Year built

1922

Stories

2

Garage spaces

1

Pool

None

Status

Active

Days on market

0

MLS #

249213776

About this property

Two great units minutes away from the 110 and 105 freeways. Centrally located, you'll find everything nearby! Front home features: Four bedrooms, two baths. Laminate floors at bedrooms and bathrooms, tile at kitchen. Plenty of driveway parking and garage! Rear unit was built in 2013 with 2000sqft, has 5 bedrooms, 3 baths with all new flooring. On the first floor you'll find a large living room, kitchen and dining room combo, a kitchen pantry, one bedroom and one bathroom. Upstairs features four bedrooms, two baths. This unit has two carport spaces with storage and also has access to alley. Both units have their own laundry closets.

Location

1024 W 87th

Los Angeles, Los Angeles, CA, 90044