← Back to listings
Duplex at 1935 Royalty Drive
$895,000
1935 Royalty Drive
Pomona, Los Angeles, 91767
Duplex · 2 units
Active · 64 days on market

Deal numbers

Est. cap rate
3.2%
Assumed rent, all units
$4,780/mo
Units
2
Price per unit
$447,500
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.

5.0%
50%
25%
7.00%
Effective gross income
$54,492
Operating expenses
$27,246
Net operating income
$27,246
Annual debt service
$53,590
Annual cash flow
-$26,344
Cash on cash return
-11.8%
Down payment
$223,750

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
2,016 sqft
Lot size
7,158 sqft
Year built
1963
Stories
1
Garage spaces
2
Cooling
Central Air
Pool
None
View
City Lights,Neighborhood
Status
Active
Days on market
64
MLS #
244917576

About this property

Welcome to this spacious 4-bedroom, 2-bathroom residence in the heart of Pomona, offering a comfortable and functional layout with plenty of room for everyday living. As one of two units within a duplex, this residence features its own private driveway and garage, providing added convenience and parking. The generous floor plan offers bright and inviting living spaces along with well-sized bedrooms ideal for a variety of living arrangements. Conveniently located near shopping, dining, schools, and major freeways, this Pomona home combines space, accessibility, and comfort in a desirable location.

Location

1935 Royalty Drive

Pomona, Los Angeles, CA, 91767

Ask Alex about this property

Questions on the numbers, a pro forma, or a tour? Send a note.

Add a phone number above if you want to allow texts. Text permission and advertising measurement are separate choices.

Alex Duarte, DRE# 01970077, First Team Real Estate

1935 Royalty Dr, Pomona CA | Multifamily for Sale