Deal numbers
- Est. cap rate
- 2.8%
- Assumed rent, all units
- $7,280/mo
- Units
- 2
- Price per unit
- $787,500
- Est. annual NOI
- $43,680
- 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
- $82,992
- Operating expenses
- $41,496
- Net operating income
- $41,496
- Annual debt service
- $94,307
- Annual cash flow
- -$52,811
- Cash on cash return
- -13.4%
- Down payment
- $393,750
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
- 7
- Bathrooms
- 5
- Building size
- 2,970 sqft
- Lot size
- 6,003 sqft
- Year built
- 2026
- Stories
- 2
- Garage spaces
- 2
- Heating
- Central
- Cooling
- Central Air
- Pool
- None
- View
- Bay
- Status
- Active
- Days on market
- 47
- MLS #
- 245539331
About this property
***2 HOMES ON A LOT*** Welcome to this exceptional Torrance property featuring a beautifully renovated single-family residence and a newly constructed detached ADU, offering the perfect combination of luxury, flexibility and income potential. The front home offers 4 bedrooms and 3 bathrooms, including two spacious primary suites, and has been completely rebuilt to the studs with all permitted upgrades. All major systems are brand new, including plumbing, electrical, roof, windows, drywall, Central AC and heating, and other major mechanical systems. The detached 2026 ground up ADU features 3 bedrooms, 2 bathrooms, a private balcony, and a fully paid off solar system, making it ideal for extended family, guests, or rental income. Both units offer washer and dyer and hookups and both homes come equipped with new appliances. With a combined total of 7 bedrooms and 5 bathrooms, this turnkey property offers endless possibilities in a desirable Torrance neighborhood. Near major business and retailers include In-N-Out, Chik-fil-A, Smart-N-Final, Lowes, Starbucks, and Walgreens.
Location
1558 W 214th Street
Torrance, Los Angeles, CA, 90501