Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $4,280/mo
- Units
- 2
- Price per unit
- $494,444
- 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
- $59,212
- Annual cash flow
- -$34,816
- Cash on cash return
- -14.1%
- Down payment
- $247,222
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
- 1,540 sqft
- Lot size
- 7,022 sqft
- Year built
- 1944
- Stories
- 1
- Garage spaces
- 2
- Heating
- Wall Furnace
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 176
- MLS #
- 241334812
About this property
Welcome to the beautiful city of Montebello, this attached duplex provides steady income. A hidden gem, situated on a corner lot, each unit has 2 bedrooms and one bath, alongside a 2-car detached garage, has long term tenants that pay on time, very minimal maintenance, the owner only pays for water and gardeners, the tenants pay all the other utilities.
Location
3613 Via Campo
Montebello, Los Angeles, CA, 90640