Deal numbers
- Est. cap rate
- 3.6%
- Assumed rent, all units
- $5,140/mo
- Units
- 2
- Price per unit
- $422,500
- Est. annual NOI
- $30,840
- 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
- $58,596
- Operating expenses
- $29,298
- Net operating income
- $29,298
- Annual debt service
- $50,596
- Annual cash flow
- -$21,298
- Cash on cash return
- -10.1%
- Down payment
- $211,250
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
- 4
- Bathrooms
- 2
- Building size
- 1,808 sqft
- Lot size
- 5,937 sqft
- Year built
- 1948
- Stories
- 2
- Garage spaces
- 2
- Style
- Traditional
- Heating
- Fireplace(s),Natural Gas,Central
- Cooling
- Gas,Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 141
- MLS #
- 242385820
About this property
Must see this great investment opportunity! this 4 bedroom, 2 bath home offers endless potential with a 2-car garage, spacious living area, dining room, indoor laundry room, and the possibility to add another kitchen. The layout features 2 bedrooms and 1 bathroom downstairs, with 2 additional bedrooms and 1 bathroom upstairs, making it ideal for multigenerational living or future rental possibilities. So much potential -don't miss out on this amazing opportunity! RECENT UPDATES INCLUDE FRESH INTERIOR PAINT AND NEW FLOORING UPSTAIRS.
Location
10322 Rincon Avenue
Pacoima, Los Angeles, CA, 91331