
Deal numbers
- Est. cap rate
- 2.5%
- Assumed rent, all units
- $5,380/mo
- Units
- 2
- Price per unit
- $638,500
- Est. annual NOI
- $32,280
- 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
- $61,332
- Operating expenses
- $30,666
- Net operating income
- $30,666
- Annual debt service
- $76,463
- Annual cash flow
- -$45,797
- Cash on cash return
- -14.3%
- Down payment
- $319,250
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
- 2,700 sqft
- Lot size
- 6,613 sqft
- Year built
- 1990
- Stories
- 2
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Mountain(s),Neighborhood
- Status
- Active
- Days on market
- 125
- MLS #
- 241909443
About this property
Corner lot. Two units. Endless possibilities — including value-add opportunities for expanded living or additional income. Located just blocks from Glendora Village, this well-maintained duplex offers a rare opportunity for investors or owner-occupants seeking flexibility and long-term value. One unit is approximately 1,200 square feet and features two bedrooms and a full bath upstairs, while the larger approximately 1,500 square foot unit offers three bedrooms upstairs, including a spacious primary en suite and an additional full hall bath. Both two-story units include comfortable living areas, dining space, kitchens that open to private outdoor patios, convenient downstairs half baths, and indoor laundry. Direct-access one-car garages serve each unit, with added driveway parking and a rare oversized side parking area with RV potential. Separately metered utilities, mature landscaping, and strong curb appeal complete the package in one of the San Gabriel Valley’s most desirable communities.
Location
304 S Minnesota
Glendora, Los Angeles, CA, 91741