← Back to listings
Duplex at 1305 E Kingsley Avenue
$795,000
1305 E Kingsley Avenue
Pomona, Los Angeles, 91767
Duplex · 2 units
Active · 161 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

1305 E Kingsley Ave, Pomona CA | Multifamily for Sale