Deal numbers
- Est. cap rate
- 2.6%
- Assumed rent, all units
- $5,920/mo
- Units
- 2
- Price per unit
- $690,000
- Est. annual NOI
- $35,520
- 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
- $67,488
- Operating expenses
- $33,744
- Net operating income
- $33,744
- Annual debt service
- $82,631
- Annual cash flow
- -$48,887
- Cash on cash return
- -14.2%
- Down payment
- $345,000
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
- 5
- Bathrooms
- 4
- Building size
- 1,895 sqft
- Lot size
- 5,422 sqft
- Year built
- 1962
- Stories
- 1
- Garage spaces
- 0
- Heating
- Ductless,Central
- Cooling
- Central Air,Ductless
- Pool
- None
- View
- None
- Status
- Active
- Days on market
- 11
- MLS #
- 245315548
About this property
Brand-new ADU with excellent income potential! This unique property features a beautifully maintained front home offering 3 bedrooms and 2 bathrooms, plus a newly built 2-bedroom, 2-bathroom ADU—perfect for multi-generational living or generating rental income. The front home welcomes you with a bright, open living room that's ideal for family gatherings. A formal dining area flows seamlessly to the patio, creating a wonderful space for indoor-outdoor entertaining. The spacious kitchen features granite countertops, abundant cabinetry, and plenty of storage. Laminate flooring runs throughout the home, while the primary suite and two additional bedrooms are filled with natural light. A long driveway provides ample off-street parking and convenient access to the rear of the property. The generously sized backyard is perfect for children to play, weekend barbecues, gardening, or simply relaxing outdoors. The brand-new ADU offers an outstanding opportunity to live in one home while renting out the other, helping offset your mortgage or generate additional income. Nestled in a quiet neighborhood, this versatile property is conveniently located near schools, shopping centers, restaurants, and everyday amenities, making it an exceptional opportunity for both homeowners and investors.
Location
10220 Randwick Drive
Temple City, Los Angeles, CA, 91780