Deal numbers
- Est. cap rate
- 2.3%
- Assumed rent, all units
- $5,920/mo
- Units
- 2
- Price per unit
- $775,000
- Est. annual NOI
- $35,520
- 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
- $67,488
- Operating expenses
- $33,744
- Net operating income
- $33,744
- Annual debt service
- $92,810
- Annual cash flow
- -$59,066
- Cash on cash return
- -15.2%
- Down payment
- $387,500
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
- 4
- Bathrooms
- 3
- Building size
- 2,251 sqft
- Lot size
- 13,503 sqft
- Year built
- 1962
- Stories
- 1
- Garage spaces
- 2
- Cooling
- None
- Pool
- In Ground,Private
- View
- Mountain(s),Neighborhood
- Status
- Active
- Days on market
- 2
- MLS #
- 244352825
About this property
Excellent investment opportunity situated in a desirable residential neighborhood of Temple City. This rare duplex plus studio income property offers both strong rental potential and flexible owner-occupancy options. Set on an expansive 13,499 SF lot, the property features a front residence with 2 bedrooms and 1.5 bathrooms, complete with an attached covered carport and separate driveway for parking. The rear residence includes 2 bedrooms and 1 bathroom, along with its own covered carport and a detached two-car garage. The former pool house has been converted into a studio unit with 1 bathroom, adding further income possibilities. The property also boasts a long double-wide concrete driveway providing ample parking space, as well as an in-ground pool,a desirable amenity in California that enhances both lifestyle appeal and value-add potential. There are two separate meters for gas, water, and electricity. Buyer to independently verify all information and conduct their own due diligence regarding all aspects of the property. Conveniently located near a variety of retail shops, restaurants, public transportation, and just blocks from Live Oak Park.
Location
5122 Halifax
Temple City, Los Angeles, CA, 91780