
Deal numbers
- Est. cap rate
- 1.6%
- Assumed rent, all units
- $4,560/mo
- Units
- 2
- Price per unit
- $847,500
- Est. annual NOI
- $27,360
- 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
- $51,984
- Operating expenses
- $25,992
- Net operating income
- $25,992
- Annual debt service
- $101,492
- Annual cash flow
- -$75,500
- Cash on cash return
- -17.8%
- Down payment
- $423,750
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
- 1,755 sqft
- Lot size
- 8,577 sqft
- Year built
- 1922
- Stories
- 1
- Garage spaces
- 0
- Style
- Bungalow
- Heating
- Ductless,Central
- Cooling
- Central Air,Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 1
- MLS #
- 244807194
About this property
Two newly remodeled and renovated units, completed in late 2025 and mid 2026 located in the heart of Lomita. This property consists of a 1 bed 1 bath and 3 bed 2 bath completely gutted and rebuilt with new framing, foundation, asphalt roof, pex piping, new sewer liner and 1 and 1/4 water main. Discover the perfect blend of modern design and versatile living at 1916 257th St. This stunning duplex offers two distinct, move-in-ready units featuring sophisticated finishes and open floor plans. The primary unit boasts 3 bedrooms and 2 bathrooms, while the secondary unit offers a comfortable 575-square-foot layout with 1 bedroom and 1 bathroom. Both residences are designed for a contemporary lifestyle, showcasing sleek vinyl flooring, recessed lighting, and dual-pane windows that flood the spaces with natural light. The designer kitchens are true showstoppers, equipped with soft-closing cabinetry, stylish islands, and a full suite of included appliances. Everyday convenience is built-in with in-unit laundry for both units, central AC , and ductless units, ceiling fans, and modern full bathrooms featuring LED anti-fog mirrors. Tiled bath and soft closing vanity and cabinets. The living space extends outdoors with private front courtyard and porch with enclosed private backyard for the one bed unit. 3 bedroom unit includes large front courtyard and private backyard. Perfect for relaxing or entertaining. With dedicated parking spots for all 4 rooms and a central location near South Bay beaches, major freeways, and premier shopping, this property represents an incredible opportunity to add to your investment portfolio with market rent.
Location
1910 257th
Lomita, Los Angeles, CA, 90717