
Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $6,260/mo
- Units
- 2
- Price per unit
- $600,000
- Est. annual NOI
- $37,560
- 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
- $71,364
- Operating expenses
- $35,682
- Net operating income
- $35,682
- Annual debt service
- $71,853
- Annual cash flow
- -$36,171
- Cash on cash return
- -12.1%
- Down payment
- $300,000
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
- 4
- Building size
- 2,132 sqft
- Lot size
- 6,506 sqft
- Year built
- 1929
- Stories
- 1
- Garage spaces
- 2
- Style
- Craftsman
- Heating
- None
- Cooling
- Zoned,ENERGY STAR Qualified Equipment
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 90
- MLS #
- 239993390
About this property
Exceptional multi-unit opportunity located at 1972 Olive Avenue in the Central Long Beach / Poly High District area, just north of Downtown Long Beach. This community has a mix of historic character, urban convenience, and steady investment growth—making it appealing for both homeowners and investors. Recently remodeled duplex and new construction Jr ADU's. Each main unit offers 2 bedroom / 1 bathroom with abundant natural light, cozy living area. With it's own private entrance, each ADU offers 1bedroom / 1 bath with a kitchenette making it perfect for rental income, guests, or extended family. Situated on a generous lot, the property includes plenty of private parking. Conveniently located near local schools, shopping, dining, and easy freeway access, this property combines versatility with strong income potential. Don’t miss this rare opportunity to own a flexible, income-producing property in a rapidly growing area of Long Beach.
Location
1972 Olive
Long Beach, Los Angeles, CA, 90806