
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.
- 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