Est. cap rate

2.8%

Assumed rent, all units

$5,340/mo

Units

2

Price per unit

$564,500

Est. annual NOI

$32,040

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

5

Bathrooms

3

Building size

2,781 sqft

Lot size

5,006 sqft

Year built

1959

Stories

2

Garage spaces

3

Heating

Central

Cooling

See Remarks

Pool

None

View

Harbor,Peek-A-Boo

Status

Active

Days on market

150

MLS #

241233711

About this property

Discover an incredible investment opportunity in San Pedro! This duplex property features not one, but two houses: 1810 S. Leland, a two-story home with 3 bedrooms, 1 3/4 bathrooms, and harbor views from both levels. It even comes with a laundry room, attached 2-car garage, and a spacious basement for your convenience. Also: 1093 W. 18th street, a lovely 2-bedroom, 1-bath Spanish stucco home with a 1 car garage, peek a boo harbor views and hardwood floors and a newly remodeled bathroom. Situated on a large corner lot in upper San Pedro, it's a great investment opportunity!

Location

1810 S Leland

San Pedro, Los Angeles, CA, 90731