
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $4,780/mo
- Units
- 2
- Price per unit
- $397,500
- Est. annual NOI
- $28,680
- 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
- $54,492
- Operating expenses
- $27,246
- Net operating income
- $27,246
- Annual debt service
- $47,602
- Annual cash flow
- -$20,356
- Cash on cash return
- -10.2%
- Down payment
- $198,750
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
- 4
- Bathrooms
- 2
- Building size
- 1,784 sqft
- Lot size
- 8,387 sqft
- Year built
- 1953
- Stories
- 1
- Garage spaces
- 2
- Heating
- Electric,Ductless
- Cooling
- Electric,Wall/Window Unit(s),Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 161
- MLS #
- 238593151
About this property
Location! Location! Location! Conveniently located Duplex unit in central Pomona, most of the newer shopping plazas are located on Indian Hills Blvd, close to the 10 fwy for commute. Each unit features 2 bedrooms and 1 bathroom, complete with a private laundry area. Both units have been recently remodeled, showcasing wood flooring in the living areas and bedrooms, tile flooring in the kitchens and bathrooms, and individual split AC units. Both have a good size yard space and a detached one car garage for storage. Tenants are long term, they pay on time and take good cares of the property. Great potential for an additional ADU in the back yard, architect confirmed ADU up to 800 SF. Buyer & agent to consult with city for detail. Good income with low maintenance, bring your investor, it won't last!
Location
1305 E Kingsley Avenue
Pomona, Los Angeles, CA, 91767