Deal numbers
- Est. cap rate
- 1.6%
- Assumed rent, all units
- $3,640/mo
- Units
- 2
- Price per unit
- $678,500
- 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
- $81,253
- Annual cash flow
- -$60,505
- Cash on cash return
- -17.8%
- Down payment
- $339,250
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
- 3,496 sqft
- Lot size
- 7,180 sqft
- Year built
- 1899
- Stories
- 2
- Garage spaces
- 2
- Heating
- Central
- Pool
- None
- Status
- ComingSoon
- Days on market
- 0
- MLS #
- 249264468
About this property
Beautiful Craftsman two story Duplex, 4 bedrooms 2 bath approximately- 1752 SQFT living area and 3 bedrooms 2 bathrooms approximately 1744 SQFT living area, Total of 3,496 SQFT. Detach two car garage with approximately 468 SQFT, Plus bonus room upstairs. Located in the Heart of Adams-Normandie Historic Preservation overlay zone (HPOZ) Near USC, BMO Stadium, the coliseum close to downtown Los Angeles. This unique property sits on a large 7,178SQFT LOT. Endless opportunity to build an ADU. Came take a look! Ready to move in.
Location
2422 Juliet Street
Los Angeles, Los Angeles, CA, 90007