
Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $5,220/mo
- Units
- 2
- Price per unit
- $549,500
- Est. annual NOI
- $31,320
- 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
- $59,508
- Operating expenses
- $29,754
- Net operating income
- $29,754
- Annual debt service
- $65,805
- Annual cash flow
- -$36,051
- Cash on cash return
- -13.1%
- Down payment
- $274,750
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
- 1,824 sqft
- Lot size
- 6,818 sqft
- Year built
- 1930
- Stories
- 1
- Garage spaces
- 1
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 105
- MLS #
- 244219239
About this property
Huge PRICE ADJUSTMENT! Welcome to 1977-1975 5th Street, ideally located in the beautiful city of La Verne, just one block from the University of La Verne! This exceptional 2 houses on one lot duplex features two recently remodeled homes situated on an expansive lot, offering a fantastic opportunity for both homeowners and investors. Live in one and rent the other, or rent both for excellent income potential! Conveniently located in the heart of Downtown La Verne, the property is within walking distance of restaurants, shops, entertainment, transportation, and numerous local amenities. The front home features 2 generously sized bedrooms, 1 bathroom, and approximately 912 square feet of open-concept living space. Recent improvements include new interior paint and flooring. The spacious living room provides plenty of room for entertaining family and friends, while the open and expansive kitchen creates a welcoming centerpiece for the home. A large front yard and private backyard provide additional outdoor space to enjoy. The rear home offers 3 bedrooms, 2 bathrooms, and approximately 912 square feet of living space with a beautifully remodeled open-concept floor plan. Improvements include a new roof, windows, interior and exterior paint, flooring, kitchen cabinetry, quartz countertops, and newly remodeled bathrooms. With two separate homes, extensive renovations, a large lot, and an outstanding location near the University and Downtown La Verne, this is a unique opportunity with tremendous versatility and income potential. Definitely a must-see property! Call today!!
Location
19771975 5th Street
La Verne, Los Angeles, CA, 91750