Deal numbers
- Est. cap rate
- 3.1%
- Assumed rent, all units
- $4,420/mo
- Units
- 2
- Price per unit
- $430,000
- Est. annual NOI
- $26,520
- 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
- $50,388
- Operating expenses
- $25,194
- Net operating income
- $25,194
- Annual debt service
- $51,494
- Annual cash flow
- -$26,300
- Cash on cash return
- -12.2%
- Down payment
- $215,000
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
- Bathrooms
- 2
- Building size
- 1,248 sqft
- Lot size
- 6,693 sqft
- Year built
- 1948
- Stories
- 1
- Garage spaces
- 2
- Cooling
- Central Air
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 137
- MLS #
- 242804284
About this property
The Ulloa Group presents this exceptional duplex at 13759 Penn St, ideally located in a prime Whittier neighborhood just steps from Whittier College and Penn Park. Situated on a large lot and maintained in excellent condition, this duplex offers endless potential for homeowners and investors alike. Spacious outdoor areas provide room to expand, entertain, or explore future possibilities. Conveniently located near shopping, dining, and major freeways, this is a rare opportunity to own a well kept property in a highly desirable area. Don’t miss this incredible opportunity!
Location
13759 Penn Street
Whittier, Los Angeles, CA, 90602