← Back to listings
Duplex at 904 E Stockton
$670,000
904 E Stockton
Compton, Los Angeles, 90221
Duplex · 2 units
Active · 195 days on market

Deal numbers

Est. cap rate
3.3%
Assumed rent, all units
$3,740/mo
Units
2
Price per unit
$335,000
Est. annual NOI
$22,440
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
$42,636
Operating expenses
$21,318
Net operating income
$21,318
Annual debt service
$40,118
Annual cash flow
-$18,800
Cash on cash return
-11.2%
Down payment
$167,500

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
2
Building size
1,464 sqft
Lot size
5,946 sqft
Year built
1953
Stories
1
Garage spaces
2
Heating
None
Cooling
None
Pool
None
Status
Active
Days on market
195
MLS #
239946679

About this property

Prime duplex investment opportunity in the growing city of Compton! Located at 904 E Stockton Avenue, this income-producing property features two spacious 2-bedroom, 1-bathroom units, offering strong rental demand and excellent upside potential. The property is in fair condition, making it ideal for investors looking to add value through cosmetic improvements and increased rents. Each unit provides functional layouts and comfortable living spaces, while the large yard enhances tenant appeal and opens the door for future possibilities. A rare highlight is the six on-site parking spaces, an extremely desirable feature that sets this property apart. Conveniently situated mayor freeways, schools, shopping, and everyday amenities, this property is well positioned in a high demand rental area. Whether you are looking for steady cash flow or a value-add opportunity with long term appreciation, these duplex checks all the boxes. Don't miss out on this versatile investment in one of Los Angeles County's active rental markets!

Location

904 E Stockton

Compton, Los Angeles, CA, 90221

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

904 E Stockton, Compton CA | Multifamily for Sale