
Deal numbers
- Est. cap rate
- 5.1%
- Assumed rent, all units
- $4,040/mo
- Units
- 2
- Price per unit
- $236,500
- Est. annual NOI
- $24,240
- 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
- $46,056
- Operating expenses
- $23,028
- Net operating income
- $23,028
- Annual debt service
- $28,322
- Annual cash flow
- -$5,294
- Cash on cash return
- -4.5%
- Down payment
- $118,250
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
- 1,441 sqft
- Lot size
- 14,320 sqft
- Year built
- 1946
- Stories
- 2
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 332
- MLS #
- 233860990
About this property
Discover a unique investment opportunity in Littlerock with this duplex, located at 7800 Pearblossom Hwy. Featuring ±1,441 square feet of living space on a generous 14,315 Sq.Ft. lot, this property offers two units with flexible living or rental options. Zoned LCC3, the duplex provides potential for multiple uses, making it ideal for both investors and owner-users. This property is being offered alongside the neighboring single-family home at 7812 Pearblossom Hwy, also owned by the same seller, as well as two additional land parcels directly behind the properties: APN 3049-031-010 (±2.368 acres) and APN 3049-031-008 (±0.399 acres). Together, these offerings create a rare opportunity to acquire multiple contiguous parcels with residential and income-producing potential. Conveniently situated in Lancaster’s Littlerock community and within the Antelope Valley Union Joint High School District, this is an excellent chance to own a multi-property portfolio in a growing area. The seller’s preference is to sell all properties together, providing added value and long-term development potential.
Location
7800 Pearblossom Highway
Littlerock, Los Angeles, CA, 93543