← Back to listings
No photos available
$999,999
4000 3rd Avenue
Los Angeles, Los Angeles, 90008
Duplex · 2 units
Active · 0 days on market
Deal numbers
- Est. cap rate
- 2.4%
- Assumed rent, all units
- $4,000/mo
- Units
- 2
- Price per unit
- $500,000
- Est. annual NOI
- $24,000
- 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.
5.0%
50%
25%
7.00%
- Effective gross income
- $45,600
- Operating expenses
- $22,800
- Net operating income
- $22,800
- Annual debt service
- $59,877
- Annual cash flow
- -$37,077
- Cash on cash return
- -14.8%
- Down payment
- $250,000
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
- 3
- Bathrooms
- 2
- Building size
- 1,557 sqft
- Lot size
- 5,342 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 2
- Style
- Bungalow
- Heating
- Central
- Cooling
- Central Air,See Remarks
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249308253
Location
4000 3rd Avenue
Los Angeles, Los Angeles, CA, 90008