← Back to listings
Duplex at 912 S Garfield
$1,449,000
912 S Garfield
Alhambra, Los Angeles, 91801
Duplex · 2 units
Active · 91 days on market

Deal numbers

Est. cap rate
1.9%
Assumed rent, all units
$4,600/mo
Units
2
Price per unit
$724,500
Est. annual NOI
$27,600
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.

5.0%
50%
25%
7.00%
Effective gross income
$52,440
Operating expenses
$26,220
Net operating income
$26,220
Annual debt service
$86,762
Annual cash flow
-$60,542
Cash on cash return
-16.7%
Down payment
$362,250

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
2,517 sqft
Lot size
9,142 sqft
Year built
1948
Stories
1
Garage spaces
3
Heating
Wall Furnace,See Remarks
Cooling
Central Air,Wall/Window Unit(s),See Remarks
Pool
None
View
None
Status
Active
Days on market
91
MLS #
244555569

About this property

Excellent investment opportunity in the heart of Alhambra! Situated on an oversized 9,000+ sq. ft. lot, this well-maintained duplex offers outstanding income potential for investors or owner-occupants alike. The front unit features 2 bedrooms and 2 bathrooms, while the rear unit offers 3 bedrooms and 2 bathrooms, providing spacious living arrangements and strong rental appeal. Offering plenty of parking as well as possible development opportunities! Conveniently located near shopping, dining, schools, parks, and major freeways, this property is ideally positioned in a highly desirable rental market. Whether you're looking to expand your investment portfolio or live in one unit while generating rental income from the other, this is a fantastic opportunity you won't want to miss!

Location

912 S Garfield

Alhambra, Los Angeles, CA, 91801

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

912 S Garfield, Alhambra CA | Multifamily for Sale