Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $4,160/mo
- Units
- 2
- Price per unit
- $475,000
- Est. annual NOI
- $24,960
- 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
- $47,424
- Operating expenses
- $23,712
- Net operating income
- $23,712
- Annual debt service
- $56,883
- Annual cash flow
- -$33,171
- Cash on cash return
- -14.0%
- Down payment
- $237,500
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
- 3
- Bathrooms
- 2
- Building size
- 1,358 sqft
- Lot size
- 13,473 sqft
- Year built
- 1941
- Stories
- 1
- Garage spaces
- 2
- Heating
- None
- Cooling
- None
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 88
- MLS #
- 242705189
About this property
This a duplex Property first unit has two bedroom and 1 1/2 bathroom and the second unit has 1 bedroom and 1 bathroom, two car Garage, this property has a lot fruit tree and a lot of space, each property has their own driveway , has a lot of potential to build another property at the back , you shoud see it.
Location
4308 Fandon
El Monte, Los Angeles, CA, 91732