
Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $7,540/mo
- Units
- 2
- Price per unit
- $624,500
- Est. annual NOI
- $45,240
- 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
- $85,956
- Operating expenses
- $42,978
- Net operating income
- $42,978
- Annual debt service
- $74,787
- Annual cash flow
- -$31,809
- Cash on cash return
- -10.2%
- Down payment
- $312,250
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
- 8
- Bathrooms
- 6
- Building size
- 2,900 sqft
- Lot size
- 5,776 sqft
- Year built
- 1956
- Stories
- 2
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- None,Park/Greenbelt
- Status
- Active
- Days on market
- 155
- MLS #
- 238900799
About this property
Introducing a newly remodeled property in a prime location of Montebello, CA. The residence features A MAIN HOUSE, consisting of 5 bedrooms and 4 baths, fully remodeled with modern finishes. Three of the bedrooms are master suites, providing ample privacy and comfort, with one suite featuring its own private entrance. Additionally, the brand-new accessory dwelling unit (ADU) on the second floor offers 3 bedrooms and 2 baths with a private entry, perfect for guests, extended family or rental income. The entire property includes a dedicated laundry room for added convenience. Situated in a tranquil neighborhood, this home is just a short distance from amenities like Citadel Outlets, The Commerce Casino & Hotel, schools and parks, easy access to freeways: 5, 710, and 60, making it ideal for multi-generational families or a rental income investment.
Location
2645 W Via Corona
Montebello, Los Angeles, CA, 90640