Est. cap rate

12.2%

Assumed rent, all units

$8,800/mo

Units

4

Price per unit

$108,000

Est. annual NOI

$52,800

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

Quadruplex

Bedrooms

2

Bathrooms

1

Building size

771 sqft

Lot size

26,944 sqft

Year built

1977

Stories

2

Garage spaces

1

Cooling

Central Air

Pool

Community

View

Trees/Woods,Neighborhood,Pool

Status

Active

Days on market

145

MLS #

245638191

About this property

Welcome to this lovely great two bedrooms, one bath condo near the foothills of the Azusa Mountains, Azusa Greens Golf Course, and a short drive distance to Azusa Pacific University, Citrus Community College, shopping centers and restaurants. With an open concept floor plan, there is also no other unit below or above you, and 2 parking spaces included. This unit features fresh paint and window blinds throughout, mostly new kitchen & bathroom features and new carpet in the bedrooms. The HOA community offers access to a pool & basketball court located just outside the unit, laundry area, and a bike-walking trail.

Location

1126 W Calle De La Luna # 4

Azusa, Los Angeles, CA, 91702