
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.
- 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