
Deal numbers
- Est. cap rate
- 3.3%
- Assumed rent, all units
- $5,440/mo
- Units
- 2
- Price per unit
- $494,500
- Est. annual NOI
- $32,640
- 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
- $62,016
- Operating expenses
- $31,008
- Net operating income
- $31,008
- Annual debt service
- $59,219
- Annual cash flow
- -$28,211
- Cash on cash return
- -11.4%
- Down payment
- $247,250
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
- 2
- Building size
- 2,079 sqft
- Lot size
- 6,140 sqft
- Year built
- 1966
- Stories
- 1
- Garage spaces
- 0
- Style
- Contemporary
- Heating
- Central
- Cooling
- Central Air
- Pool
- In Ground,Private
- View
- Pool
- Status
- Active
- Days on market
- 77
- MLS #
- 245587984
About this property
ATTENTION BUYERS!!! SECOND CHANCE OPPORTUNITY! Welcome to this beautifully remodeled property offering a rare opportunity with a fully attached, fully permitted ADU, perfect for multi-generational living, rental income, or extended family. The main residence, located at 19604 Delight St., offers 1,460 square feet of beautifully updated living space. The attached ADU, located at 19604 1/2 Delight St., offers 619 square feet, its own separate address, and a private entrance, providing added convenience and privacy. Both the main home and ADU have been fully redesigned with stunning quartz countertops, brand-new white cabinetry, and modern white shaker doors throughout, creating a bright, modern, and timeless design. Each unit also features its own dedicated HVAC system, providing independent comfort and efficiency. Step outside to your private backyard oasis featuring a beautifully re-plastered pool and an inviting sitting area, perfect for entertaining or relaxing on warm California days. The main house is equipped with a gas range, while the ADU features an electric range, making this property an ideal opportunity for multi-generational living, guests, or additional rental income. Situated in a beautiful, quiet neighborhood, this move-in-ready property combines modern upgrades, versatile living space, and exceptional value. Don’t miss this incredible opportunity to own a turnkey home with a fully permitted ADU and endless possibilities.
Location
19604 Delight Street
Canyon Country, Los Angeles, CA, 91351