Est. cap rate

3.9%

Assumed rent, all units

$5,720/mo

Units

2

Price per unit

$444,444

Est. annual NOI

$34,320

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

4

Building size

2,016 sqft

Lot size

6,209 sqft

Year built

1959

Stories

1

Garage spaces

0

Cooling

Central Air

Pool

None

Status

Active

Days on market

1

MLS #

245055586

About this property

Residential income opportunity located at the gateway of Torrance. Close proximity to parks and Front house is 1200 SF featuring 3 bedrooms and 2 bathrooms. With new flooring installed a few years ago and a renovated bathroom, the cozy home also features a spacious kitchen. The backhouse is approximately 800 SF with 1 bedroom and 1 full bathroom. Shared yard in front of the back house To add to the income stream, the garage was converted (unpermitted) to two units featuring one studio and another being 1 bedroom and 1 bathroom. The property is fully leased with tenants paying for gas and electricity. Fumigation treatment complete along with major repairs completed in 2025. Owners takes care of trash and water. One of the members of the holding company is a licensed realtor.

Location

20518 Raymond

Torrance, Los Angeles, CA, 90502