
Deal numbers
- Est. cap rate
- 2.9%
- Assumed rent, all units
- $4,780/mo
- Units
- 2
- Price per unit
- $497,500
- Est. annual NOI
- $28,680
- 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
- $54,492
- Operating expenses
- $27,246
- Net operating income
- $27,246
- Annual debt service
- $59,578
- Annual cash flow
- -$32,332
- Cash on cash return
- -13.0%
- Down payment
- $248,750
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
- 4
- Bathrooms
- 2
- Building size
- 1,976 sqft
- Lot size
- 7,378 sqft
- Year built
- 1963
- Stories
- 1
- Garage spaces
- 1
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Neighborhood
- Status
- Active
- Days on market
- 64
- MLS #
- 244914567
About this property
Totally Remodeled & Beautiful Home in Prime Pomona Location! Welcome to 1925 Royalty Drive, a stunning single-level home that has been completely remodeled with style and care. This bright and spacious 4-bedroom, 4-bathroom home offers approximately 1,976 square feet of modern living space. Upon entry, you're welcomed into a thoughtfully designed open floor plan featuring brand-new flooring, fresh paint, recessed lighting, and updated finishes throughout. The gorgeous kitchen boasts contemporary cabinetry and quartz countertops, creating the perfect setting for cooking and entertaining. All four bathrooms have been beautifully renovated with modern fixtures and finishes. Additional highlights include an attached 2-car garage with direct access, a private patio area, central heating and air conditioning, and in-unit laundry hookups. Conveniently located near local schools, shopping, dining, and major freeways, this beautifully updated home offers an exceptional combination of space, style, and comfort.
Location
1925 Royalty Drive
Pomona, Los Angeles, CA, 91767