Deal numbers
- Est. cap rate
- 3.9%
- Assumed rent, all units
- $4,820/mo
- Units
- 2
- Price per unit
- $370,000
- Est. annual NOI
- $28,920
- 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
- $54,948
- Operating expenses
- $27,474
- Net operating income
- $27,474
- Annual debt service
- $44,309
- Annual cash flow
- -$16,835
- Cash on cash return
- -9.1%
- Down payment
- $185,000
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
- 2
- Building size
- 1,023 sqft
- Lot size
- 5,227 sqft
- Year built
- 1923
- Stories
- 1
- Garage spaces
- 3
- Pool
- None
- Status
- Active
- Days on market
- 185
- MLS #
- 240689372
About this property
REDUCED PRICE on this Excellent DUPLEX - in a highly desirable area. This Income Property has 1 bedroom / 1 bath in each unit. It has detached garages, front and back yard in great shape, a community laundry room. Close to parks, transportation, schools and Disneyland. MUST SEE - Do Not knock on door. Please make appointment with agent.
Location
932 N Harbor
Anaheim, Orange, CA, 92805