
Deal numbers
- Est. cap rate
- 1.6%
- Assumed rent, all units
- $4,260/mo
- Units
- 2
- Price per unit
- $775,000
- Est. annual NOI
- $25,560
- 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
- $48,564
- Operating expenses
- $24,282
- Net operating income
- $24,282
- Annual debt service
- $92,810
- Annual cash flow
- -$68,528
- Cash on cash return
- -17.7%
- Down payment
- $387,500
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
- 3
- Building size
- 2,237 sqft
- Lot size
- 6,239 sqft
- Year built
- 1947
- Stories
- 1
- Garage spaces
- 0
- Heating
- Zoned
- Cooling
- Zoned
- Pool
- None
- Status
- Active
- Days on market
- 99
- MLS #
- 239923143
About this property
Rare dual-living opportunity in the heart of Monterey Park featuring two detached residences on one lot—perfect for savvy investors or multi-generational families. The spacious front home offers a comfortable 4-bedroom, 2-bathroom layout filled with natural light, while the back house is a stunning, brand-new 3-bedroom, 2-bathroom ADU featuring modern designer finishes and an open-concept floor plan. Situated minutes from Atlantic Times Square, top-rated schools, parks and easy freeway access to DTLA, this turnkey property allows you to live in one and rent the other for maximum cash flow or lease both in a high-demand rental market.
Location
607 Sefton
Monterey Park, Los Angeles, CA, 91755