Est. cap rate

1.9%

Assumed rent, all units

$4,380/mo

Units

2

Price per unit

$675,000

Est. annual NOI

$26,280

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.

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

3,182 sqft

Lot size

9,973 sqft

Year built

1973

Stories

2

Garage spaces

2

Heating

Central

Cooling

Central Air

Pool

None

Status

Active

Days on market

12

MLS #

244855942

About this property

Conveniently located between Del Mar Avenue and San Gabriel Boulevard with easy access to the 10 Freeway. Within walking distance to shopping, markets, and public transportation. This property features two separate homes on one lot. The front unit is a charming 2-bedroom, 1 bathroom home with an attached 2-car garage. The rear unit, built in 1984, offers 3 bedrooms and 2 bathrooms, providing ample living space for extended family or rental income potential. Garage area has been converted into a 1bedroom unit with all long term tenants. Potential opportunity for an Accessory Dwelling Unit (ADU), subject to buyer verification and city approval. All units are occupied by long-term tenants, providing stable rental income and making this an attractive investment opportunity. Excellent opportunity for owner-occupants, investors, or multi-generational living. Photos were taken before current tenants moved in.

Location

2030 Denton

San Gabriel, Los Angeles, CA, 91776