Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $3,560/mo
- Units
- 2
- Price per unit
- $425,000
- Est. annual NOI
- $21,360
- 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
- $40,584
- Operating expenses
- $20,292
- Net operating income
- $20,292
- Annual debt service
- $50,896
- Annual cash flow
- -$30,604
- Cash on cash return
- -14.4%
- Down payment
- $212,500
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
- 2,736 sqft
- Lot size
- 6,725 sqft
- Year built
- 2007
- Stories
- 2
- Garage spaces
- 0
- Heating
- Central
- Pool
- None
- Status
- Active
- Days on market
- 0
- MLS #
- 249375680
About this property
Great opportunity for your buyers! This two-unit property is located in the unincorporated area of Los Angeles County and was built in 2006. The property offers a great option for buyers looking for a two-unit property in the area. One of the units may be delivered vacant with the right offer, providing some flexibility for buyers interested in occupying the property. Don't miss the opportunity to show your clients this property. Contact the listing agent for additional information or to schedule a showing. All offers are welcome and will be presented to the seller for consideration!
Location
7831 Walnut
Los Angeles, Los Angeles, CA, 90001