
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.
- 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