← Back to listings
Duplex at 304 S Minnesota
$1,277,000
304 S Minnesota
Glendora, Los Angeles, 91741
Duplex · 2 units
Active · 125 days on market

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.

5.0%
50%
25%
7.00%
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

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

304 S Minnesota, Glendora CA | Multifamily for Sale