Deal numbers
- Est. cap rate
- 7.6%
- Assumed rent, all units
- $5,300/mo
- Units
- 2
- Price per unit
- $210,000
- Est. annual NOI
- $31,800
- 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
- $60,420
- Operating expenses
- $30,210
- Net operating income
- $30,210
- Annual debt service
- $25,148
- Annual cash flow
- $5,062
- Cash on cash return
- 4.8%
- Down payment
- $105,000
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
- 6
- Bathrooms
- 2
- Building size
- 1,800 sqft
- Lot size
- 7,930 sqft
- Year built
- 1982
- Stories
- 1
- Garage spaces
- 2
- Heating
- Combination
- Cooling
- Wall/Window Unit(s)
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 210
- MLS #
- 239195590
About this property
Excellent Opportunity to own this fully remodeled DUPLEX in Adelanto CA. This property features two units, each 3 bedrooms and 1 bathroom with a total of 1800 square feet of living space on a spacious 7930 square foot lot. Each unit has an attached one-car garage, providing convenient parking and ample storage space. Additionally, the duplex includes a washer and dryer hook up for each unit, ensuring utmost convenience for occupants. This property presents an enticing cash-flow investment opportunity, ideal for either a homeowner seeking to live in one unit while renting out the other, or an investor looking for a profitable property. The duplex is being offered "AS IS".
Location
18254 Madrone
Adelanto, San Bernardino, CA, 92301