← Back to listings
$1,750,000
19748 Castlebar Drive
Rowland Heights, Los Angeles, 91748
Duplex · 2 units
Active · 89 days on market
Deal numbers
- Est. cap rate
- 1.6%
- Assumed rent, all units
- $4,680/mo
- Units
- 2
- Price per unit
- $875,000
- Est. annual NOI
- $28,080
- 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
- $53,352
- Operating expenses
- $26,676
- Net operating income
- $26,676
- Annual debt service
- $104,785
- Annual cash flow
- -$78,109
- Cash on cash return
- -17.9%
- Down payment
- $437,500
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
- 2
- Building size
- 3,873 sqft
- Lot size
- 14,381 sqft
- Year built
- 1987
- Stories
- 2
- Garage spaces
- 3
- Style
- Modern,Contemporary
- Heating
- Forced Air
- Cooling
- Central Air
- Pool
- None
- View
- Mountain(s),Neighborhood
- Status
- Active
- Days on market
- 89
- MLS #
- 244673317
Location
19748 Castlebar Drive
Rowland Heights, Los Angeles, CA, 91748