Est. cap rate

2.6%

Assumed rent, all units

$7,280/mo

Units

2

Price per unit

$847,500

Est. annual NOI

$43,680

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.

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

6

Bathrooms

8

Building size

2,793 sqft

Lot size

7,830 sqft

Year built

2024

Stories

2

Garage spaces

2

Cooling

Central Air

Pool

None

View

None

Status

Active

Days on market

113

MLS #

244027872

About this property

Priced to Sell !! Rare to find Residential Home + ADU at the most desirable quiet neighborhood in the city of Alhambra, Conveniently located near Almansor Park, Shoppings & Schools. The 1,593 sqft original Main house built in 1941 has converted to a section with 2 bedrooms, 3 baths, a spacious living room can be used as 3rd bedroom suite and a separated entrance 1 bedroom suite includes its own living room, kitchen and laundry inside, The whole front house has been beautifully remodeled & Plumbing , Electrical system upgraded in 2022 and New Roof replaced in 2025. The addition 1,200 sqft 2-Story ADU built in 2024 offers 3 bedrooms/ 3.5 bath includes 2 en-suite with trendy design and high quality amenities throughout, the unit has its separated meters for Electricity & Water, also equipped with solar system, this Charming modern unit has a direct access to an attached 2 car garage with private back yard surrounded by various fruit trees. This 2 on a lot consist of a total 2,793 living sf. on a 7,830 sf big lot. With 2 mailing addresses at 104 and 106 Linda Vista. The widened cement driveway off the front yard offers additional parking spaces for easy access.It features a suitable layout that works well for owner users or investors seeking stable good rental income. An one of kind property you don't want to miss !! (Please note that open house for 104 Front House only, DO NOT disturb tenant on 106 ADU )

Location

106 E Linda Vista Avenue

Alhambra, Los Angeles, CA, 91801