Deal numbers
- Est. cap rate
- 0.9%
- Assumed rent, all units
- $6,340/mo
- Units
- 2
- Price per unit
- $2,150,000
- Est. annual NOI
- $38,040
- 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
- $72,276
- Operating expenses
- $36,138
- Net operating income
- $36,138
- Annual debt service
- $257,472
- Annual cash flow
- -$221,334
- Cash on cash return
- -20.6%
- Down payment
- $1,075,000
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
- 6
- Building size
- 11,550 sqft
- Lot size
- 19,338 sqft
- Year built
- 2026
- Stories
- 2
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- Status
- Active
- Days on market
- 3
- MLS #
- 244354905
About this property
BRAND NEW 2026, Luxury Build To Rent Community. 6-UNIT INVESTMENT OPPORTUNITY! Designed for Long-Term Cash Flow & Appreciation. Investment Highlights: * 3 Duplexes / 6 Total Units * 4 Beds / 4 Baths / 1,925 SF Each * Private 2 - Car Garage for Every Unit * 100% individually Metered (Gas, Water & Electric) * Central HVAC & In-Unit Laundry Hookups * Modern Designer Finishes & Stainless Steel Appliances * Projected Gross Income: $300,000+ Annually * Ideal for 1031 Exchange & Long - Term Investors Now Leasing - Immediate Income Potential!
Location
1439 S Palomares
Pomona, Los Angeles, CA, 91766