Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $3,900/mo
- Units
- 2
- Price per unit
- $397,500
- Est. annual NOI
- $23,400
- 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
- $44,460
- Operating expenses
- $22,230
- Net operating income
- $22,230
- Annual debt service
- $47,602
- Annual cash flow
- -$25,372
- Cash on cash return
- -12.8%
- Down payment
- $198,750
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
- 1,426 sqft
- Lot size
- 8,603 sqft
- Year built
- 1940
- Stories
- 1
- Garage spaces
- 1
- Heating
- Natural Gas
- Cooling
- None
- Pool
- None
- Status
- Active
- Days on market
- 89
- MLS #
- 242527144
About this property
Great investment opportunity in Bell Gardens! This duplex features two separate units on a spacious 8,603 sq ft lot, offering strong income potential and flexibility. The front unit includes 3 bedrooms and 1 bathroom with a functional layout, while the rear unit offers 1 bedroom and 1 bathroom—perfect for rental income. With two detached structures, ample parking, and room to add value, this property is ideal for investors or owner-occupants. Conveniently located near shopping, dining, schools, and major freeways, this is a fantastic opportunity to own an income-producing property in a high-demand area.
Location
6725 Toler Ave
Bell Gardens, Los Angeles, CA, 90201