Deal numbers
- Est. cap rate
- 2.7%
- Assumed rent, all units
- $4,280/mo
- Units
- 2
- Price per unit
- $474,950
- Est. annual NOI
- $25,680
- 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.
- Effective gross income
- $48,792
- Operating expenses
- $24,396
- Net operating income
- $24,396
- Annual debt service
- $56,877
- Annual cash flow
- -$32,481
- Cash on cash return
- -13.7%
- Down payment
- $237,475
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
- 2,408 sqft
- Lot size
- 6,755 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 0
- Pool
- None
- Status
- Active
- Days on market
- 7
- MLS #
- 240640692
About this property
Take advantage of this income-producing duplex property, perfect for investors seeking strong rental potential and long-term growth. - Each unit features 3 spacious bedrooms & 2 full bathrooms - Convenient laundry connections in every unit - Two dedicated parking spaces per unit - Private front yards offering added outdoor space and curb appeal These well-maintained units provide a highly desirable layout for tenants, making it easier to attract and retain long-term renters. Ideal for generating consistent cash flow while building equity.
Location
551 W 14th
San Pedro, Los Angeles, CA, 90731