Est. cap rate

2.5%

Assumed rent, all units

$3,780/mo

Units

2

Price per unit

$449,500

Est. annual NOI

$22,680

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.

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

Bathrooms

2

Building size

1,360 sqft

Lot size

4,959 sqft

Year built

1953

Stories

1

Garage spaces

0

Style

Traditional

Heating

Radiant,Wall Furnace,Central

Cooling

None

Pool

None

View

None

Status

Active

Days on market

1

MLS #

240259557

About this property

Investors, take note! 25427 Belle Porte in Harbor City is the ultimate opportunity to own a high-potential income-producing property. This duplex, complete with an almost-finished ADU, is brimming with possibilities for savvy buyers looking to maximize returns. The property features a two-bedroom, one-bath front unit and a one-bedroom, one-bath back unit, offering versatile rental options. Adding even more appeal, the nearly completed ADU is a 400 sq. ft. studio that’s just waiting for its finishing touches. All the major work—plumbing, electrical, and framing—has already been completed with permits, saving you time and hassle. To bring it to life, all that’s left is drywall, flooring, paint, and cabinets. With a little vision, this property can easily transform into a three-unit income powerhouse. Whether you're expanding your portfolio or diving into real estate investing, this is your chance to secure a property with exceptional earning potential. Don't miss out on this Harbor City gem! Please note that the photos you see were taken prior to the ADU addition and prior to tenants. The garage has been converted into an ADU and is still under construction. The sale will include plans and permits for the ADU but the new buyer will need to complete the project. Tenants are currently on a Month-to-Month lease. Please contact listing agent for rent roll.

Location

25427 Belle Porte

Harbor City, Los Angeles, CA, 90710